Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.69% first-year return on $186k initial cash invested.
-24.69%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$2,790
Rent
-$3,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $6,624 expenses = $3,834 out of pocket
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,872
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,790
Total Expenses
$6,624
Mortgage P&I
160%
$4,457
Property Taxes
41%
$1,131
Home Insurance
11%
$310
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3703 Alcove Dr, Middleburg, FL 32068 | $1,200 | 1 | 1 | 2.7 mi | |
2113 Featheredge Way, Middleburg, FL 32068 | $4,000 | 5 | 4 | 3518 | 1.3 mi |
Featheredge Way, Middleburg, FL 32068 | $4,000 | 5 | 3.5 | 3518 | 1.4 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