Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.4% first-year return on $192k initial cash invested.
-12.4%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$5,740
Rent
-$1,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$916k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,157
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,740
Total Expenses
$7,727
Mortgage P&I
80%
$4,566
Property Taxes
22%
$1,275
Home Insurance
7%
$394
HOA
0%
$0
Property Management
10%
$574
CapEx
5%
$287
Vacancy
6%
$344
Maintenance
5%
$287
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3405 Dover Rd, Pompano Beach, FL 33062 | $4,850 | 3 | 2 | 1456 | 0.1 mi |
2691 Ne 18th St, Pompano Beach, FL 33062 | $4,950 | 3 | 2 | 1509 | 0.6 mi |
2700 Ne 16th St, Pompano Beach, FL 33062 | $4,500 | 3 | 2 | 1488 | 0.6 mi |
1800 Ne 28th Ave, Pompano Beach, FL 33062 | $5,527 | 3 | 2 | 1601 | 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