Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.25% first-year return on $158k initial cash invested.
-6.25%
Cash On Cash
5.17%
Cap Rate
0.85
DSCR
$5,310
Rent
-$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,310
Total Expenses
$6,130
Mortgage P&I
71%
$3,783
Property Taxes
13%
$703
Home Insurance
5%
$262
HOA
0%
$0
Property Management
10%
$531
CapEx
5%
$266
Vacancy
6%
$319
Maintenance
5%
$266
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5720 Ne 19th Ave, Fort Lauderdale, FL 33308 | $5,000 | 3 | 2 | 1707 | 0.1 mi |
2201 Ne 52nd St, Fort Lauderdale, FL 33308 | $4,800 | 3 | 2 | 1720 | 0.5 mi |
1651 Ne 54th St, Fort Lauderdale, FL 33334 | $4,900 | 3 | 2 | 1765 | 0.3 mi |
5270 Ne 18th Ave, Fort Lauderdale, FL 33334 | $3,200 | 3 | 2 | 1765 | 0.3 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