Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 41.04% first-year return on $24,150 initial cash invested.
41.04%
Cash On Cash
15.58%
Cap Rate
2.62
DSCR
$1,960
Rent
$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$1,134
Mortgage P&I
29%
$569
Property Taxes
1%
$15
Home Insurance
2%
$40
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4238 Gaffney 1, Unit B, Pensacola, FL 32505 | $1,000 | 2 | 1 | 538 | 0.8 mi |
2101 W Romana St, Unit B, Pensacola, FL 32502 | $1,250 | 2 | 1 | 588 | 1.6 mi |
702 Lynch St, Unit B, Pensacola, FL 32505 | $1,025 | 2 | 1 | 728 | 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