Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.69% first-year return on $352k initial cash invested.
-21.69%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$5,860
Rent
-$6,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1675k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$335k
Closing costs
1%
$16,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,860
Total Expenses
$12,218
Mortgage P&I
143%
$8,353
Property Taxes
30%
$1,755
Home Insurance
10%
$586
HOA
0%
$0
Property Management
10%
$586
CapEx
5%
$293
Vacancy
6%
$352
Maintenance
5%
$293
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2317 W Bristol Ave, Tampa, FL 33609 | $3,950 | 4 | 2 | 1878 | 0.3 mi |
1505 S Georgia Ave, Tampa, FL 33629 | $9,500 | 4 | 3.5 | 3200 | 0.4 mi |
1513 S Bay Villa Pl, Tampa, FL 33629 | $5,620 | 3 | 2.5 | 2598 | 0.4 mi |
2434 W Prospect Rd, Tampa, FL 33629 | $5,500 | 3 | 2 | 2487 | 0.3 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