Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.39% first-year return on $78,750 initial cash invested.
9.39%
Cash On Cash
8.41%
Cap Rate
1.43
DSCR
$3,600
Rent
$616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,600
Total Expenses
$2,984
Mortgage P&I
51%
$1,831
Property Taxes
2%
$86
Home Insurance
4%
$131
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1430 Ne 41st Dr, Pompano Beach, FL 33064 | $2,650 | 3 | 2 | 1818 | 0.2 mi |
4410 Ne 24th Ave, Lighthouse Point, FL 33064 | $6,000 | 3 | 2 | 1838 | 0.7 mi |
2241 Ne 38th St, Lighthouse Point, FL 33064 | $5,800 | 3 | 2 | 1900 | 0.7 mi |
2241 Ne 38th St, Unit A, Lighthouse Point, FL 33064 | $5,000 | 3 | 2 | 1950 | 0.7 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