Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.16% first-year return on $80,850 initial cash invested.
-19.16%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$1,890
Rent
-$1,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$3,181
Mortgage P&I
102%
$1,931
Property Taxes
33%
$625
Home Insurance
7%
$135
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
703 Sw 22nd St, Cape Coral, FL 33991 | $1,850 | 3 | 2 | 1397 | 0.2 mi |
710 Sw 21st Ter, Cape Coral, FL 33991 | $1,795 | 3 | 2 | 1400 | 0.2 mi |
524 Sw 25th Ter, Cape Coral, FL 33914 | $1,575 | 3 | 2 | 1404 | 0.5 mi |
1719 Sw 2nd Pl, Cape Coral, FL 33991 | $1,850 | 3 | 2 | 1408 | 0.7 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