Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.54% first-year return on $53,571 initial cash invested.
-11.54%
Cash On Cash
3.81%
Cap Rate
0.65
DSCR
$1,490
Rent
-$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,571
Downpayment
20%
$51,020
Closing costs
1%
$2,551
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$2,005
Mortgage P&I
84%
$1,250
Property Taxes
18%
$275
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2917 Mission Rd, Tallahassee, FL 32304 | $1,395 | 3 | 1 | 1235 | 0.2 mi |
1514 Majestic Ave, Unit 1, Tallahassee, FL 32304 | $1,300 | 3 | 1 | 1090 | 0.3 mi |
1108 Cuerno St, Tallahassee, FL 32304 | $2,200 | 3 | 2 | 1656 | 1 mi |
2918 Regent Dr, Tallahassee, FL 32304 | $1,295 | 3 | 1 | 1014 | 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