Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.95% first-year return on $258k initial cash invested.
-15.95%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$5,860
Rent
-$3,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1229k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$246k
Closing costs
1%
$12,288
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,860
Total Expenses
$9,289
Mortgage P&I
105%
$6,128
Property Taxes
20%
$1,167
Home Insurance
8%
$453
HOA
0%
$17
Property Management
10%
$586
CapEx
5%
$293
Vacancy
6%
$352
Maintenance
5%
$293
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1500 Firethorn Dr, Wellington, FL 33414 | $8,500 | 4 | 3 | 2500 | 1.3 mi |
14044 Aster Ave, Wellington, FL 33414 | $7,500 | 4 | 3 | 2370 | 1.2 mi |
1907 S Club Dr, Wellington, FL 33414 | $8,000 | 4 | 3 | 2696 | 0.7 mi |
15125 Newquay Ct, Wellington, FL 33414 | $6,500 | 4 | 3 | 2627 | 1.1 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