Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.8% first-year return on $188k initial cash invested.
-2.8%
Cash On Cash
5.82%
Cap Rate
0.98
DSCR
$6,930
Rent
-$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,930 income − $7,369 expenses = $439 out of pocket
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,930
Total Expenses
$7,369
Mortgage P&I
64%
$4,442
Property Taxes
12%
$812
Home Insurance
5%
$314
HOA
0%
$0
Property Management
10%
$693
CapEx
5%
$346
Vacancy
6%
$416
Maintenance
5%
$346
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2546 Sw 8th St, Unit 200, Miami, FL 33135 | $2,200 | 2 | 1 | 850 | 0.2 mi |
2542 Sw 8th St, Unit 202, Miami, FL 33135 | $2,300 | 2 | 1 | 825 | 0.2 mi |
711 Beacom Blvd, Apt 4, Miami, FL 33135 | $2,500 | 2 | 1 | 800 | 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