Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.8% first-year return on $136k initial cash invested.
-9.8%
Cash On Cash
4.12%
Cap Rate
0.71
DSCR
$3,730
Rent
-$1,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,730
Total Expenses
$4,841
Mortgage P&I
84%
$3,150
Property Taxes
8%
$315
Home Insurance
6%
$242
HOA
4%
$165
Property Management
10%
$373
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
538 Nw 157th Ln, Unit 538, Pembroke Pines, FL 33028 | $3,095 | 3 | 3 | 1709 | 0.3 mi |
538 Nw 157th Ln, Pembroke Pines, FL 33028 | $3,360 | 3 | 3 | 1709 | 0.3 mi |
669 Nw 151st Ave, # 0, Pembroke Pines, FL 33028 | $3,030 | 3 | 3 | 1692 | 0.3 mi |
430 Sw 147th Ave, # 5015, Pembroke Pines, FL 33027 | $3,200 | 3 | 3 | 1670 | 0.6 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