Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5% first-year return on $41,790 initial cash invested.
5%
Cash On Cash
7.77%
Cap Rate
1.29
DSCR
$2,230
Rent
$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,230
Total Expenses
$2,056
Mortgage P&I
45%
$1,002
Property Taxes
18%
$403
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5235 Robin Ln N, Saint Petersburg, FL 33714 | $2,099 | 3 | 1 | 1055 | 1 mi |
4170 55th Ave N, Saint Petersburg, FL 33714 | $1,595 | 3 | 1 | 1063 | 1.1 mi |
4939 Haines Rd N, Saint Petersburg, FL 33714 | $1,899 | 3 | 1 | 917 | 0.8 mi |
4736 20th St N, Saint Petersburg, FL 33714 | $1,895 | 3 | 1 | 928 | 1 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