Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.06% first-year return on $125k initial cash invested.
-13.06%
Cash On Cash
3.3%
Cap Rate
0.57
DSCR
$2,770
Rent
-$1,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,770
Total Expenses
$4,130
Mortgage P&I
103%
$2,856
Property Taxes
12%
$330
Home Insurance
8%
$208
HOA
1%
$17
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2704 Nantucket Ln, Tallahassee, FL 32309 | $2,800 | 3 | 3 | 2163 | 1.1 mi |
5281 Pimlico Dr, Tallahassee, FL 32309 | $1,500 | 3 | 3 | 1910 | 0.7 mi |
2307 Lake Hall Rd, Tallahassee, FL 32309 | $3,750 | 3 | 3 | 2093 | 2.2 mi |
3207 Shamrock E, Apt 33, Tallahassee, FL 32309 | $2,050 | 3 | 2.5 | 2068 | 0.9 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