Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 47.18% first-year return on $29,379 initial cash invested.
47.18%
Cash On Cash
17.27%
Cap Rate
2.78
DSCR
$2,660
Rent
$1,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,660
Total Expenses
$1,505
Mortgage P&I
27%
$725
Property Taxes
1%
$39
Home Insurance
2%
$49
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6340 Trent St, Unit B, Pensacola, FL 32503 | $1,600 | 2 | 2 | 0.8 mi | |
7240 Hilburn Rd, Apt D2, Pensacola, FL 32504 | $1,050 | 2 | 1 | 800 | 1.5 mi |
601 E Burgess Rd, Apt E4, Pensacola, FL 32504 | $1,425 | 2 | 2 | 870 | 1.4 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