Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.05% first-year return on $63,000 initial cash invested.
-1.05%
Cash On Cash
6.12%
Cap Rate
1.04
DSCR
$2,140
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,140
Total Expenses
$2,195
Mortgage P&I
69%
$1,479
Property Taxes
3%
$55
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1837 6th Ave E, Bradenton, FL 34208 | $2,000 | 3 | 2 | 1150 | 0.3 mi |
611 23rd Ave E, Bradenton, FL 34208 | $1,795 | 3 | 2 | 1084 | 1.5 mi |
2927 31st Ave E, Bradenton, FL 34208 | $1,895 | 3 | 2 | 1065 | 1.5 mi |
1604 27th Ave E, Bradenton, FL 34208 | $2,050 | 3 | 2 | 1140 | 1.2 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