Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.64% first-year return on $110k initial cash invested.
-14.64%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$3,140
Rent
-$1,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,256
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,140
Total Expenses
$4,487
Mortgage P&I
83%
$2,617
Property Taxes
27%
$862
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1216 Guava Isle, Fort Lauderdale, FL 33315 | $3,500 | 2 | 1 | 972 | 0.3 mi |
922 Orange Isle, Fort Lauderdale, FL 33315 | $3,400 | 2 | 2 | 1250 | 0.5 mi |
1023 Sw 15th Ter, Fort Lauderdale, FL 33312 | $2,000 | 2 | 1 | 950 | 0.3 mi |
1105 Citrus Isle, Fort Lauderdale, FL 33315 | $3,500 | 2 | 2 | 1200 | 0.4 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