Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.85% first-year return on $115k initial cash invested.
-3.85%
Cash On Cash
5.5%
Cap Rate
0.93
DSCR
$3,620
Rent
-$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,458
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,620
Total Expenses
$3,988
Mortgage P&I
74%
$2,689
Property Taxes
4%
$162
Home Insurance
5%
$196
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3141 Jackson Blvd, Fort Lauderdale, FL 33312 | $2,585 | 4 | 2 | 1602 | 0.5 mi |
1037 Wyoming Ave, Fort Lauderdale, FL 33312 | $3,400 | 4 | 2 | 1631 | 0.7 mi |
1941 Sw 38th Ave, Fort Lauderdale, FL 33312 | $2,945 | 4 | 2 | 1540 | 0.6 mi |
3150 Sw 21st St, Fort Lauderdale, FL 33312 | $3,795 | 4 | 2 | 1507 | 0.4 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality