Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.93% first-year return on $155k initial cash invested.
-0.93%
Cash On Cash
5.96%
Cap Rate
1.04
DSCR
$5,540
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,371
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,540
Total Expenses
$5,660
Mortgage P&I
63%
$3,501
Property Taxes
8%
$453
Home Insurance
5%
$266
HOA
0%
$0
Property Management
10%
$554
CapEx
5%
$277
Vacancy
6%
$332
Maintenance
5%
$277
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8074 Kaliko Ln, Wellington, FL 33414 | $6,500 | 4 | 4 | 2499 | 1.1 mi |
8049 Nevis Pl, Wellington, FL 33414 | $6,995 | 3 | 3 | 2101 | 0.9 mi |
8264 Pine Cay Rd, Wellington, FL 33414 | $3,950 | 3 | 3 | 2687 | 0.9 mi |
8241 Tobago Ln, Wellington, FL 33414 | $7,000 | 3 | 3 | 2001 | 0.5 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