Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.41% first-year return on $915k initial cash invested.
-28.41%
Cash On Cash
0.09%
Cap Rate
0.02
DSCR
$5,270
Rent
-$21,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4357k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$915k
Downpayment
20%
$871k
Closing costs
1%
$43,565
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,270
Total Expenses
$26,931
Mortgage P&I
412%
$21,725
Property Taxes
43%
$2,260
Home Insurance
30%
$1,575
HOA
0%
$0
Property Management
10%
$527
CapEx
5%
$264
Vacancy
6%
$316
Maintenance
5%
$264
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
20450 Sw 198th Ave, Miami, FL 33187 | $9,000 | 4 | 4.5 | 4238 | 2 mi |
18851 Sw 218th St, Miami, FL 33170 | $8,000 | 4 | 3.5 | 3400 | 1.8 mi |
15293 Sw 176th Ter, Unit 15293, Miami, FL 33187 | $5,600 | 4 | 3.5 | 3188 | 3 mi |
15002 Sw 161st Pl, Miami, FL 33196 | $4,000 | 4 | 3.5 | 3075 | 3.3 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