Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.69% first-year return on $165k initial cash invested.
-9.69%
Cash On Cash
4.21%
Cap Rate
0.72
DSCR
$5,210
Rent
-$1,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,210
Total Expenses
$6,541
Mortgage P&I
73%
$3,822
Property Taxes
15%
$780
Home Insurance
5%
$275
HOA
6%
$310
Property Management
10%
$521
CapEx
5%
$260
Vacancy
6%
$313
Maintenance
5%
$260
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18914 Sw 29th Ct, Miramar, FL 33029 | $4,500 | 4 | 3 | 2628 | 0.1 mi |
1530 Sw 193rd Ter, Pembroke Pines, FL 33029 | $4,600 | 4 | 3 | 2621 | 0.9 mi |
17999 Sw 35th St, Miramar, FL 33029 | $5,500 | 4 | 3 | 2589 | 1.1 mi |
18940 Sw 32nd St, Miramar, FL 33029 | $6,000 | 4 | 3 | 2385 | 0.3 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