Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.1% first-year return on $242k initial cash invested.
-23.1%
Cash On Cash
1.5%
Cap Rate
0.24
DSCR
$4,090
Rent
-$4,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1154k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$231k
Closing costs
1%
$11,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,090
Total Expenses
$8,755
Mortgage P&I
144%
$5,904
Property Taxes
33%
$1,369
Home Insurance
10%
$420
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2513 Whale Harbor Ln, Fort Lauderdale, FL 33312 | $4,800 | 3 | 2 | 1728 | 0.7 mi |
2271 Sw 38th Ave, Fort Lauderdale, FL 33312 | $3,350 | 3 | 2 | 1664 | 0.6 mi |
3481 Sw 20th St, Fort Lauderdale, FL 33312 | $2,795 | 3 | 2 | 1646 | 0.5 mi |
2700 Sw 34th Ave, Fort Lauderdale, FL 33312 | $4,500 | 3 | 2 | 1602 | 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