Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.97% first-year return on $242k initial cash invested.
-17.97%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$4,550
Rent
-$3,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,550
Total Expenses
$8,167
Mortgage P&I
124%
$5,648
Property Taxes
21%
$933
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$455
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1550 Sw 89th Ct, Unit 0, Miami, FL 33174 | $6,500 | 4 | 3 | 2011 | 0 mi |
8943 Sw 25th St, Miami, FL 33165 | $4,550 | 4 | 3 | 1928 | 0.6 mi |
8940 Sw 5th St, Miami, FL 33174 | $4,000 | 4 | 3 | 1881 | 0.6 mi |
8952 Sw 10th Ter, Miami, FL 33174 | $5,000 | 4 | 3 | 2388 | 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