Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.11% first-year return on $70,644 initial cash invested.
-2.11%
Cash On Cash
5.95%
Cap Rate
1.01
DSCR
$2,690
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,644
Downpayment
20%
$67,280
Closing costs
1%
$3,364
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,690
Total Expenses
$2,814
Mortgage P&I
62%
$1,658
Property Taxes
12%
$336
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2731 Riverbluff Way, # V76, Sarasota, FL 34231 | $2,400 | 2 | 2 | 1480 | 0.4 mi |
2310 Canalbluff Pl, # V287, Sarasota, FL 34231 | $3,500 | 2 | 2 | 1480 | 0.6 mi |
5224 Carmilfra Dr, Sarasota, FL 34231 | $4,200 | 2 | 2 | 1500 | 0.9 mi |
4765 Oak Forest Dr W, # 47, Sarasota, FL 34231 | $2,400 | 2 | 2 | 1456 | 0.5 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