Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.24% first-year return on $311k initial cash invested.
-27.24%
Cash On Cash
0.51%
Cap Rate
0.08
DSCR
$2,900
Rent
-$7,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1480k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$296k
Closing costs
1%
$14,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,900
Total Expenses
$9,956
Mortgage P&I
260%
$7,544
Property Taxes
36%
$1,040
Home Insurance
18%
$518
HOA
3%
$100
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2655 Masters Blvd, Navarre, FL 32566 | $3,900 | 5 | 4 | 3400 | 3.9 mi |
1675 Winding Shore Dr, Gulf Breeze, FL 32563 | $2,350 | 5 | 2 | 2561 | 2.8 mi |
1798 Snapdragon Dr, Navarre, FL 32566 | $3,500 | 4 | 3 | 3084 | 1.8 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