Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.36% first-year return on $84,000 initial cash invested.
-14.36%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$2,270
Rent
-$1,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,000
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,270
Total Expenses
$3,275
Mortgage P&I
86%
$1,953
Property Taxes
22%
$491
Home Insurance
6%
$140
HOA
4%
$100
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1320 Creekview Ct, Saint Cloud, FL 34772 | $2,130 | 4 | 2 | 1828 | 0.7 mi |
284 White Heron Way, Saint Cloud, FL 34772 | $2,400 | 4 | 2 | 1843 | 1.1 mi |
510 Snail Kite Ave, Saint Cloud, FL 34772 | $2,075 | 4 | 2 | 1874 | 1 mi |
3055 Elbib Dr, Saint Cloud, FL 34772 | $2,125 | 4 | 2 | 1868 | 1.2 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