Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.44% first-year return on $55,650 initial cash invested.
-7.44%
Cash On Cash
4.57%
Cap Rate
0.8
DSCR
$1,830
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$2,175
Mortgage P&I
69%
$1,262
Property Taxes
19%
$343
Home Insurance
5%
$93
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1713 Nw 12th St, Cape Coral, FL 33993 | $1,780 | 3 | 2 | 1272 | 0.6 mi |
1713 Nw 12th St, Matlacha, FL 33993 | $1,780 | 3 | 2 | 1272 | 0.6 mi |
2022 Nw 9th St, Cape Coral, FL 33993 | $1,485 | 3 | 2 | 1303 | 0.3 mi |
2216 Nw 5th St, Cape Coral, FL 33993 | $1,710 | 3 | 2 | 1283 | 0.6 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