Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.55% first-year return on $141k initial cash invested.
-13.55%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$3,640
Rent
-$1,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,712
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,640
Total Expenses
$5,232
Mortgage P&I
93%
$3,385
Property Taxes
16%
$581
Home Insurance
7%
$245
HOA
2%
$75
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18859 La Costa Ln, Boca Raton, FL 33496 | $3,850 | 3 | 2 | 1647 | 0.5 mi |
9592 Richmond Cir, # 9592, Boca Raton, FL 33434 | $3,085 | 3 | 2 | 1663 | 0.7 mi |
9550 Islamorada Ter, Boca Raton, FL 33496 | $3,250 | 3 | 2 | 1531 | 0.6 mi |
9702 Nevada Pl, Boca Raton, FL 33434 | $3,710 | 3 | 2 | 1529 | 0.6 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