Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.11% first-year return on $64,113 initial cash invested.
-12.11%
Cash On Cash
3.66%
Cap Rate
0.62
DSCR
$1,710
Rent
-$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,113
Downpayment
20%
$61,060
Closing costs
1%
$3,053
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,710
Total Expenses
$2,357
Mortgage P&I
87%
$1,491
Property Taxes
17%
$292
Home Insurance
6%
$110
HOA
1%
$18
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
26483 Sandhill Blvd, Punta Gorda, FL 33983 | $1,900 | 3 | 2 | 1240 | 0.3 mi |
26433 Sandhill Blvd, Punta Gorda, FL 33983 | $1,395 | 3 | 2 | 1255 | 0.3 mi |
1060 San Cristobal Ave, Punta Gorda, FL 33983 | $1,695 | 3 | 2 | 1250 | 0.4 mi |
26533 Sandhill Blvd, Punta Gorda, FL 33983 | $1,499 | 3 | 2 | 1255 | 0.3 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