Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.12% first-year return on $66,150 initial cash invested.
-3.12%
Cash On Cash
6.18%
Cap Rate
$2,510
Rent
-$172
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,510
Total Expenses
$2,682
Mortgage P&I
66%
$1,669
Property Taxes
10%
$249
Home Insurance
4%
$110
PManagement
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2025 Stratford Dr, Sarasota, FL 34232 | $2,299 | 4 | 2 | 1275 | 0.9 mi |
2552 Bucida Dr, Sarasota, FL 34232 | $2,735 | 4 | 2 | 1404 | 0.6 mi |
3411 Spainwood Dr, Sarasota, FL 34232 | $2,345 | 4 | 2 | 1418 | 0.7 mi |
4908 Linwood St, Sarasota, FL 34232 | $2,445 | 4 | 2 | 1424 | 0.9 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