Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.07% first-year return on $106k initial cash invested.
-13.07%
Cash On Cash
3.74%
Cap Rate
0.61
DSCR
$3,320
Rent
-$1,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,035
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,320
Total Expenses
$4,472
Mortgage P&I
77%
$2,556
Property Taxes
25%
$830
Home Insurance
7%
$223
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2041 Sw Driftwood St, Port Saint Lucie, FL 34953 | $3,600 | 4 | 3 | 2633 | 0.8 mi |
780 Sw Marsh Hbr, Bay, Port Saint Lucie, FL 34986 | $4,500 | 4 | 3 | 2716 | 0.7 mi |
1437 Sw Goodman Ave, Port Saint Lucie, FL 34953 | $3,190 | 4 | 3 | 2345 | 1 mi |
1701 Sw Cannon Ave, Port Saint Lucie, FL 34953 | $3,350 | 4 | 3 | 2239 | 0.5 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