Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.14% first-year return on $141k initial cash invested.
-19.14%
Cash On Cash
2.1%
Cap Rate
0.36
DSCR
$3,210
Rent
-$2,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,718
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,210
Total Expenses
$5,460
Mortgage P&I
102%
$3,268
Property Taxes
28%
$909
Home Insurance
7%
$240
HOA
7%
$209
Property Management
10%
$321
CapEx
5%
$160
Vacancy
6%
$193
Maintenance
5%
$160
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
27653 Mulholland Ct, Wesley Chapel, FL 33544 | $2,900 | 4 | 4 | 3191 | 1.5 mi |
8307 Old Town Dr, Tampa, FL 33647 | $3,800 | 4 | 3.5 | 3311 | 0.5 mi |
8346 Old Town Dr, Tampa, FL 33647 | $3,110 | 4 | 3.5 | 3296 | 0.8 mi |
20003 Ryman Pl, Tampa, FL 33647 | $4,595 | 4 | 4 | 3748 | 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