Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.97% first-year return on $64,890 initial cash invested.
-9.97%
Cash On Cash
4.17%
Cap Rate
0.71
DSCR
$2,010
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,890
Downpayment
20%
$61,800
Closing costs
1%
$3,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$2,549
Mortgage P&I
75%
$1,514
Property Taxes
20%
$401
Home Insurance
5%
$108
HOA
0%
$4
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1809 Quince Dr, Tallahassee, FL 32308 | $2,200 | 3 | 3 | 1441 | 1 mi |
1320 Hendrix Rd, Apt 105, Tallahassee, FL 32301 | $1,750 | 3 | 2.5 | 1554 | 1 mi |
220 Belmont Rd, Apt 1, Tallahassee, FL 32301 | $1,095 | 3 | 2.5 | 1554 | 1.2 mi |
3065 Morningside Dr, Tallahassee, FL 32301 | $2,150 | 3 | 2.5 | 1606 | 0.8 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