Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.37% first-year return on $105k initial cash invested.
-14.37%
Cash On Cash
3.21%
Cap Rate
0.56
DSCR
$3,720
Rent
-$1,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,660
Closing costs
1%
$4,983
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,720
Total Expenses
$4,973
Mortgage P&I
64%
$2,398
Property Taxes
19%
$703
Home Insurance
6%
$219
HOA
18%
$686
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2925 Riviera Dr, Delray Beach, FL 33445 | $6,500 | 2 | 2.5 | 2556 | 0.1 mi |
870 Nw 32nd Ave, Delray Beach, FL 33445 | $3,000 | 2 | 2 | 1796 | 0.5 mi |
1200 Nw 18th Ave, Delray Beach, FL 33445 | $5,500 | 2 | 2 | 1434 | 0.7 mi |
1840 Nw 10th St, Delray Beach, FL 33445 | $3,800 | 3 | 3 | 1825 | 0.7 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