Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.75% first-year return on $112k initial cash invested.
-0.75%
Cash On Cash
6.2%
Cap Rate
1.05
DSCR
$3,980
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,980
Total Expenses
$4,050
Mortgage P&I
66%
$2,635
Property Taxes
5%
$193
Home Insurance
5%
$187
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17910 Sw 137th Ct, Miami, FL 33177 | $4,100 | 4 | 2 | 1908 | 0.9 mi |
18011 Sw 139th Ct, Miami, FL 33177 | $3,600 | 4 | 2 | 1925 | 1 mi |
13541 Sw 182nd St, Miami, FL 33177 | $1,100 | 4 | 2 | 1742 | 0.7 mi |
13710 Sw 181st Ter, Miami, FL 33177 | $3,030 | 4 | 2 | 2114 | 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