Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.74% first-year return on $162k initial cash invested.
-14.74%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$4,620
Rent
-$1,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$155k
Closing costs
1%
$7,736
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,620
Total Expenses
$6,616
Mortgage P&I
84%
$3,861
Property Taxes
22%
$1,010
Home Insurance
6%
$271
HOA
6%
$273
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1607 Sw 157th Ave, Pembroke Pines, FL 33027 | $7,000 | 4 | 3 | 2513 | 0.8 mi |
1637 Sw 156th Ave, Pembroke Pines, FL 33027 | $4,400 | 4 | 3 | 2513 | 0.9 mi |
1413 Sw 158th Ave, Pembroke Pines, FL 33027 | $4,500 | 4 | 3 | 2513 | 1 mi |
16101 Sw 27th St, Miramar, FL 33027 | $4,500 | 4 | 3 | 2260 | 0 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