Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.55% first-year return on $90,300 initial cash invested.
-3.55%
Cash On Cash
5.49%
Cap Rate
0.94
DSCR
$2,720
Rent
-$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,300
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,720
Total Expenses
$2,987
Mortgage P&I
77%
$2,100
Property Taxes
1%
$14
Home Insurance
6%
$150
HOA
1%
$16
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3618 Fairway Forest Cir, Palm Harbor, FL 34685 | $2,500 | 3 | 2 | 1727 | 0.2 mi |
3610 Fairway Forest Dr, Palm Harbor, FL 34685 | $2,435 | 3 | 2 | 1810 | 0.1 mi |
4426 Sawgrass Dr, Palm Harbor, FL 34685 | $3,150 | 3 | 2 | 1920 | 0.4 mi |
4419 Sawgrass Dr, Palm Harbor, FL 34685 | $2,995 | 3 | 2 | 1918 | 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