Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.93% first-year return on $326k initial cash invested.
-15.93%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$5,190
Rent
-$4,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,190
Total Expenses
$9,510
Mortgage P&I
146%
$7,575
Property Taxes
1%
$43
Home Insurance
10%
$542
HOA
0%
$0
Property Management
10%
$519
CapEx
5%
$260
Vacancy
6%
$311
Maintenance
5%
$260
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1127 S Osprey Ave, Sarasota, FL 34236 | $7,500 | 4 | 4 | 2250 | 0.2 mi |
1638 South Dr, Sarasota, FL 34239 | $7,500 | 4 | 3.5 | 2539 | 1 mi |
1901 Morrill St, Sarasota, FL 34236 | $4,500 | 4 | 3.5 | 2220 | 1 mi |
2365 Waldemere St, Sarasota, FL 34239 | $7,000 | 4 | 3 | 2300 | 0.8 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