Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.18% first-year return on $164k initial cash invested.
-22.18%
Cash On Cash
1.38%
Cap Rate
0.24
DSCR
$2,390
Rent
-$3,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$157k
Closing costs
1%
$7,828
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,390
Total Expenses
$5,429
Mortgage P&I
160%
$3,817
Property Taxes
27%
$639
Home Insurance
12%
$280
HOA
3%
$71
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7335 Bent Grass Dr, Winter Haven, FL 33884 | $2,550 | 4 | 3 | 2525 | 0.3 mi |
1718 Upland Ln, Winter Haven, FL 33884 | $2,500 | 4 | 3 | 2551 | 0.9 mi |
1793 Lakehill Dr, Winter Haven, FL 33884 | $4,000 | 4 | 3 | 2549 | 2 mi |
402 Terranova St, Winter Haven, FL 33884 | $2,950 | 4 | 3 | 2357 | 2.1 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