Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.68% first-year return on $58,002 initial cash invested.
-9.68%
Cash On Cash
4.3%
Cap Rate
0.73
DSCR
$1,910
Rent
-$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,002
Downpayment
20%
$55,240
Closing costs
1%
$2,762
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$2,378
Mortgage P&I
71%
$1,361
Property Taxes
19%
$361
Home Insurance
5%
$98
HOA
3%
$60
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3739 Crossing Creek Blvd, Saint Cloud, FL 34772 | $1,899 | 3 | 2 | 1236 | 0 mi |
3355 Kelsey Ln, Saint Cloud, FL 34772 | $1,945 | 3 | 2 | 1240 | 0.1 mi |
3824 Kyle Dr, Saint Cloud, FL 34772 | $1,995 | 3 | 2 | 1238 | 0.2 mi |
3356 Kelsey Ln, Saint Cloud, FL 34772 | $1,885 | 3 | 2 | 1240 | 0.1 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