Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.57% first-year return on $252k initial cash invested.
-24.57%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$3,630
Rent
-$5,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,630
Total Expenses
$8,790
Mortgage P&I
169%
$6,117
Property Taxes
34%
$1,237
Home Insurance
12%
$420
HOA
2%
$71
Property Management
10%
$363
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3160 Peachtree Cir, Davie, FL 33328 | $4,800 | 3 | 2 | 1922 | 0.4 mi |
9197 Magnolia Ct, Davie, FL 33328 | $4,700 | 3 | 2 | 1709 | 0.3 mi |
8421 Sw 28th St, Unit 0, Davie, FL 33328 | $3,500 | 3 | 2 | 1992 | 0.9 mi |
9481 Oak Grove Cir, Davie, FL 33328 | $4,400 | 3 | 2.5 | 1943 | 0.2 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