Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.77% first-year return on $357k initial cash invested.
-15.77%
Cash On Cash
3.21%
Cap Rate
0.52
DSCR
$8,400
Rent
-$4,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$357k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,400
Total Expenses
$13,089
Mortgage P&I
105%
$8,816
Property Taxes
14%
$1,149
Home Insurance
7%
$595
HOA
4%
$345
Property Management
10%
$840
CapEx
5%
$420
Vacancy
6%
$504
Maintenance
5%
$420
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15275 Sw 38th St, Unit 15275, Davie, FL 33331 | $7,500 | 4 | 4 | 3502 | 0.5 mi |
16404 Diamond Head Dr, Unit 0, Weston, FL 33331 | $8,900 | 4 | 4 | 3240 | 1.6 mi |
16404 Diamond Head Dr, Weston, FL 33331 | $8,900 | 4 | 4 | 3240 | 1.6 mi |
15275 Sw 38th St, Davie, FL 33331 | $7,500 | 4 | 4 | 4382 | 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