Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.87% first-year return on $91,644 initial cash invested.
-13.87%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$2,400
Rent
-$1,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,644
Downpayment
20%
$87,280
Closing costs
1%
$4,364
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,400
Total Expenses
$3,459
Mortgage P&I
91%
$2,173
Property Taxes
21%
$508
Home Insurance
6%
$154
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1681 Se Mariner Ln, Port Saint Lucie, FL 34983 | $2,235 | 4 | 2 | 1833 | 0.1 mi |
673 Se Starfish Ave, Port Saint Lucie, FL 34983 | $2,545 | 4 | 2 | 1809 | 0.5 mi |
1701 Se Airoso Blvd, Port Saint Lucie, FL 34984 | $1,599 | 4 | 2 | 1809 | 0.6 mi |
713 Se Lansdowne Ave, Port Saint Lucie, FL 34983 | $2,160 | 4 | 2 | 1833 | 0.4 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