Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.45% first-year return on $249k initial cash invested.
-22.45%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$4,690
Rent
-$4,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1184k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,840
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,690
Total Expenses
$9,341
Mortgage P&I
129%
$6,035
Property Taxes
27%
$1,276
Home Insurance
8%
$385
HOA
9%
$427
Property Management
10%
$469
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
138 Poinciana Dr, Jupiter, FL 33458 | $8,000 | 3 | 2.5 | 2038 | 0.1 mi |
122 Marlberry Cir, Jupiter, FL 33458 | $5,500 | 3 | 2.5 | 2008 | 0.3 mi |
511 Sweet Bay Cir, Jupiter, FL 33458 | $7,500 | 3 | 2.5 | 2008 | 0.5 mi |
4805 Sawgrass Breeze Dr, Palm Beach Gardens, FL 33418 | $3,750 | 3 | 3 | 2273 | 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