Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.38% first-year return on $246k initial cash invested.
-25.38%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$4,000
Rent
-$5,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1171k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$234k
Closing costs
1%
$11,707
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,000
Total Expenses
$9,200
Mortgage P&I
146%
$5,838
Property Taxes
47%
$1,885
Home Insurance
11%
$437
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1960 Se 5th Ct, Pompano Beach, FL 33060 | $4,200 | 2 | 2 | 1401 | 0.6 mi |
381 Se 16th Ave, Pompano Beach, FL 33060 | $5,000 | 2 | 2 | 1452 | 0.4 mi |
371 Se 3rd St, Unit 371, Pompano Beach, FL 33060 | $4,600 | 2 | 2 | 1536 | 0.3 mi |
999 Se 6th Ter, Pompano Beach, FL 33060 | $4,250 | 2 | 2 | 1521 | 0.6 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