Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.93% first-year return on $80,850 initial cash invested.
-6.93%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$2,190
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$2,657
Mortgage P&I
88%
$1,920
Property Taxes
1%
$32
Home Insurance
6%
$135
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1123 Columbus Ave, Lehigh Acres, FL 33972 | $1,850 | 3 | 2 | 1700 | 0.9 mi |
1310 Jefferson Ave, Lehigh Acres, FL 33972 | $2,300 | 3 | 2 | 1620 | 0.4 mi |
2301 Jetridge St, Alva, FL 33920 | $1,835 | 3 | 2 | 1708 | 1.7 mi |
1901 E 13th St, Lehigh Acres, FL 33972 | $2,100 | 3 | 2 | 1592 | 0.8 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