Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.09% first-year return on $231k initial cash invested.
-10.09%
Cash On Cash
4.44%
Cap Rate
0.72
DSCR
$7,610
Rent
-$1,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1098k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,978
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,610
Total Expenses
$9,549
Mortgage P&I
74%
$5,617
Property Taxes
18%
$1,394
Home Insurance
7%
$560
HOA
0%
$0
Property Management
10%
$761
CapEx
5%
$380
Vacancy
6%
$457
Maintenance
5%
$380
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
222 Se 16th Ave, Fort Lauderdale, FL 33301 | $6,500 | 3 | 3 | 1827 | 0.1 mi |
1619 Se 4th St, Fort Lauderdale, FL 33301 | $5,000 | 3 | 3 | 2345 | 0.2 mi |
1609 Ne 2nd Ct, Fort Lauderdale, FL 33301 | $7,000 | 3 | 2 | 2006 | 0.3 mi |
1220 Se 2nd St, Fort Lauderdale, FL 33301 | $6,000 | 3 | 3 | 1506 | 0.2 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