Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.54% first-year return on $336k initial cash invested.
-13.54%
Cash On Cash
3.66%
Cap Rate
0.59
DSCR
$7,450
Rent
-$3,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$15,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,450
Total Expenses
$11,239
Mortgage P&I
111%
$8,297
Property Taxes
6%
$446
Home Insurance
8%
$560
HOA
0%
$0
Property Management
10%
$745
CapEx
5%
$372
Vacancy
6%
$447
Maintenance
5%
$372
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2228 Se 10th St, Pompano Beach, FL 33062 | $9,000 | 3 | 2 | 1746 | 0.1 mi |
2321 Se 15th St, Pompano Beach, FL 33062 | $7,500 | 3 | 2 | 1744 | 0.4 mi |
949 Se 10th Ct, Pompano Beach, FL 33060 | $4,800 | 3 | 2 | 1692 | 0.3 mi |
2433 Se 10th St, Pompano Beach, FL 33062 | $4,500 | 3 | 2 | 1664 | 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