Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.06% first-year return on $47,250 initial cash invested.
10.06%
Cash On Cash
9.09%
Cap Rate
1.44
DSCR
$2,520
Rent
$396
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,520
Total Expenses
$2,124
Mortgage P&I
47%
$1,183
Property Taxes
8%
$207
Home Insurance
3%
$79
PManagement
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1373 42nd St, Sarasota, FL 34234 | $2,295 | 4 | 2 | 1636 | 1.1 mi |
1728 36th St, Sarasota, FL 34234 | $2,350 | 4 | 2 | 1436 | 0.6 mi |
2647 19th St, Sarasota, FL 34234 | $2,645 | 4 | 2.5 | 1899 | 1.1 mi |
2309 Leon Ave, Sarasota, FL 34234 | $2,195 | 4 | 1.5 | 1403 | 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