Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.15% first-year return on $78,750 initial cash invested.
-10.15%
Cash On Cash
4.12%
Cap Rate
0.7
DSCR
$2,160
Rent
-$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$2,826
Mortgage P&I
86%
$1,847
Property Taxes
9%
$196
Home Insurance
6%
$131
HOA
4%
$90
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18241 Plumbago Ct, Lehigh Acres, FL 33972 | $1,900 | 4 | 2 | 2054 | 0.1 mi |
8340 Gassner Way, Lehigh Acres, FL 33972 | $1,800 | 4 | 2 | 1816 | 0.1 mi |
8046 Gopher Tortoise Trl, Lehigh Acres, FL 33972 | $2,300 | 4 | 2 | 1828 | 0.4 mi |
8137 Gopher Tortoise Trl, Lehigh Acres, FL 33972 | $2,000 | 4 | 2 | 1828 | 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