Unlock all features! Tap here to upgrade
2225 SE Flanders Road, Port Saint Lucie, FL 34952
3 beds • 2 baths • 1800 sqft
$481,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.91% first-year return on $101k initial cash invested.
-15.91%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$2,710
Rent
-$1,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,240
Closing costs
1%
$4,812
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,710
Total Expenses
$4,050
Mortgage P&I
88%
$2,396
Property Taxes
29%
$773
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1902 Se Gena Rd, Port Saint Lucie, FL 34952 | $2,499 | 3 | 2 | 1843 | 0.2 mi |
2118 Se Morningside Blvd, Port Saint Lucie, FL 34952 | $2,500 | 3 | 2 | 1890 | 0.4 mi |
2465 Se Melaleuca Blvd, Port Saint Lucie, FL 34952 | $2,500 | 3 | 2 | 1808 | 1.1 mi |
4581 Nw Exchange Ave, Jensen Beach, FL 34957 | $3,150 | 3 | 2 | 1816 | 1.3 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