Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.1% first-year return on $69,111 initial cash invested.
-17.1%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$2,010
Rent
-$985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,111
Downpayment
20%
$65,820
Closing costs
1%
$3,291
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$2,995
Mortgage P&I
81%
$1,621
Property Taxes
18%
$370
Home Insurance
6%
$117
HOA
18%
$365
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 |
|---|---|---|---|---|---|
3643 Weatherfield Dr, Kissimmee, FL 34746 | $1,999 | 3 | 2 | 1556 | 0.7 mi |
2320 E Grasmere View Pkwy S, Kissimmee, FL 34746 | $2,300 | 3 | 2 | 1542 | 0.8 mi |
2181 Grasmere View Pkwy N, Kissimmee, FL 34746 | $1,965 | 3 | 2 | 1529 | 0.9 mi |
3500 Forest Park Dr, Kissimmee, FL 34746 | $2,100 | 3 | 2 | 1694 | 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