Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 61.92% first-year return on $29,400 initial cash invested.
61.92%
Cash On Cash
20.56%
Cap Rate
3.31
DSCR
$3,140
Rent
$1,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,140
Total Expenses
$1,623
Mortgage P&I
23%
$725
Property Taxes
1%
$33
Home Insurance
2%
$49
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3320 41st Ave NE, Naples, FL 34120 | $3,200 | 3 | 2 | 1945 | 0.2 mi |
3480 45th Ave NE, Naples, FL 34120 | $3,700 | 3 | 3 | 1900 | 0.4 mi |
4141 Everglades Blvd N, Naples, FL 34120 | $1,650 | 2 | 1 | 260 | 0.4 mi |
3761 39th Ave NE, Naples, FL 34120 | $2,900 | 3 | 2 | 1590 | 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