Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.39% first-year return on $143k initial cash invested.
-10.39%
Cash On Cash
3.92%
Cap Rate
0.68
DSCR
$3,690
Rent
-$1,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,823
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,690
Total Expenses
$4,931
Mortgage P&I
89%
$3,284
Property Taxes
11%
$400
Home Insurance
7%
$248
HOA
1%
$41
Property Management
10%
$369
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2679 Saddlewood Ln, Palm Harbor, FL 34685 | $5,000 | 4 | 3 | 2725 | 0.2 mi |
2529 Appaloosa Trl, Palm Harbor, FL 34685 | $4,100 | 4 | 3 | 2537 | 0.2 mi |
1516 East Lake Woodlands Pkwy, Oldsmar, FL 34677 | $4,950 | 4 | 3 | 2642 | 1.3 mi |
1851 Eagle Trace Blvd, Palm Harbor, FL 34685 | $4,100 | 4 | 3 | 2703 | 1.8 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