Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.
999%
Cash On Cash
83.76%
Cap Rate
19.21
DSCR
$13,450
Rent
$12,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$13,450 income − $700 expenses = $12,750 cash flow
Investment Breakdown
|
Monthly Mortgage Payment
$700
Payment includes taxes and insurance
Yes
Cash To Invest
Total
$0
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$13,450
Total Expenses
$700
Mortgage P&I
5%
$700
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2516 Mcarthur St, Tallahassee, FL 32310 | $1,750 | 3 | 2 | 1000 | 0.2 mi |
410 Essex Dr, Tallahassee, FL 32304 | $1,700 | 3 | 2 | 1004 | 1.1 mi |
2003 Jackson Bluff Rd, Tallahassee, FL 32304 | $1,700 | 3 | 2 | 1000 | 1.3 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