Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.86% first-year return on $113k initial cash invested.
-15.86%
Cash On Cash
2.78%
Cap Rate
0.48
DSCR
$2,280
Rent
-$1,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$107k
Closing costs
1%
$5,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,280
Total Expenses
$3,770
Mortgage P&I
115%
$2,622
Property Taxes
13%
$302
Home Insurance
8%
$192
HOA
3%
$61
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2998 Bent Bow Ln, Middleburg, FL 32068 | $2,325 | 4 | 3 | 3055 | 0.5 mi |
3179 Twilight Ct, Middleburg, FL 32068 | $2,105 | 4 | 3 | 2124 | 0.6 mi |
3770 Bedford Dr, Middleburg, FL 32068 | $2,100 | 4 | 2.5 | 2496 | 1.4 mi |
2522 Lantana Ln, Green Cove Springs, FL 32043 | $2,400 | 4 | 2.5 | 2558 | 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