Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.98% first-year return on $185k initial cash invested.
-21.98%
Cash On Cash
1.31%
Cap Rate
0.23
DSCR
$3,300
Rent
-$3,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$177k
Closing costs
1%
$8,832
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,300
Total Expenses
$6,697
Mortgage P&I
127%
$4,194
Property Taxes
29%
$958
Home Insurance
10%
$324
HOA
11%
$363
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18420 Dayspring Pl, Venice, FL 34293 | $4,000 | 4 | 3.5 | 2830 | 2 mi |
13465 Bastiano St, Venice, FL 34293 | $4,000 | 4 | 3.5 | 2537 | 2.2 mi |
19800 Montenero Way, Venice, FL 34293 | $4,000 | 5 | 4 | 2780 | 0.1 mi |
11965 Bohemian Pl, Venice, FL 34293 | $3,300 | 4 | 3 | 2357 | 1 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