Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.73% first-year return on $147k initial cash invested.
-15.73%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$3,280
Rent
-$1,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,010
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,280
Total Expenses
$5,210
Mortgage P&I
108%
$3,536
Property Taxes
18%
$593
Home Insurance
7%
$228
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2172 Ne 62nd St, Fort Lauderdale, FL 33308 | $5,500 | 2 | 2 | 1140 | 0.2 mi |
5942 Ne 17th Rd, Fort Lauderdale, FL 33334 | $3,000 | 2 | 2 | 1150 | 0.4 mi |
5811 Ne 22nd Way, Fort Lauderdale, FL 33308 | $3,500 | 2 | 2 | 1165 | 0.4 mi |
2169 Imperial Point Dr, Fort Lauderdale, FL 33308 | $4,700 | 2 | 2 | 1300 | 0.2 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