Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.71% first-year return on $201k initial cash invested.
-23.71%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$3,990
Rent
-$3,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$957k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$191k
Closing costs
1%
$9,566
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,990
Total Expenses
$7,959
Mortgage P&I
117%
$4,651
Property Taxes
31%
$1,239
Home Insurance
9%
$350
HOA
17%
$681
Property Management
10%
$399
CapEx
5%
$200
Vacancy
6%
$239
Maintenance
5%
$200
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13632 Troia Dr, Lot 17, Estero, FL 33928 | $3,100 | 3 | 2 | 2044 | 1.1 mi |
13611 Villa Di Preserve Ln, Estero, FL 33928 | $3,799 | 3 | 2 | 1911 | 0.3 mi |
19292 Aqua Shore Dr, Fort Myers, FL 33913 | $3,900 | 3 | 2 | 2177 | 0.6 mi |
13537 Villa Di Preserve Ln, Estero, FL 33928 | $3,000 | 3 | 2 | 1906 | 0.3 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