Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.95% first-year return on $177k initial cash invested.
-14.95%
Cash On Cash
3.3%
Cap Rate
0.54
DSCR
$4,880
Rent
-$2,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,880
Total Expenses
$7,090
Mortgage P&I
88%
$4,288
Property Taxes
23%
$1,100
Home Insurance
6%
$296
HOA
3%
$137
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
414 Sw 205th Ave, Pembroke Pines, FL 33029 | $5,700 | 4 | 3 | 2519 | 0.8 mi |
19820 Sw 7th Pl, Pembroke Pines, FL 33029 | $4,750 | 4 | 3 | 2554 | 0.9 mi |
18435 Nw 10th St, Pembroke Pines, FL 33029 | $5,000 | 4 | 3 | 2523 | 1.2 mi |
18405 Nw 9th Ct, Pembroke Pines, FL 33029 | $4,300 | 4 | 3 | 2587 | 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality