Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.67% first-year return on $168k initial cash invested.
-14.67%
Cash On Cash
3.36%
Cap Rate
0.55
DSCR
$4,670
Rent
-$2,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,670
Total Expenses
$6,723
Mortgage P&I
87%
$4,058
Property Taxes
23%
$1,087
Home Insurance
6%
$280
HOA
2%
$83
Property Management
10%
$467
CapEx
5%
$234
Vacancy
6%
$280
Maintenance
5%
$234
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14591 Vista Verdi Rd, Davie, FL 33325 | $4,600 | 4 | 2.5 | 2534 | 0.2 mi |
613 Nw 135th Ter, Plantation, FL 33325 | $5,000 | 4 | 3 | 2622 | 1.2 mi |
801 Amherst Ave, Davie, FL 33325 | $6,100 | 4 | 2.5 | 2522 | 0.4 mi |
900 Sw 150th Ave, Unit 0, Sunrise, FL 33326 | $4,250 | 4 | 3 | 2802 | 0.5 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality