Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.58% first-year return on $168k initial cash invested.
-0.58%
Cash On Cash
6.27%
Cap Rate
1.06
DSCR
$6,040
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,040 income − $6,121 expenses = $81 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,040
Total Expenses
$6,121
Mortgage P&I
66%
$3,956
Property Taxes
5%
$315
Home Insurance
5%
$280
HOA
0%
$0
Property Management
10%
$604
CapEx
5%
$302
Vacancy
6%
$362
Maintenance
5%
$302
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4491 Nw 23rd Ave, # 1, Miami, FL 33142 | $2,900 | 3 | 2 | 1090 | 0.4 mi |
1980 Nw 54th St, Miami, FL 33142 | $3,100 | 3 | 2 | 986 | 0.4 mi |
1821 Nw 51st Ter, Unit A, Miami, FL 33142 | $2,600 | 3 | 1 | 1000 | 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