Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.62% first-year return on $37,800 initial cash invested.
-1.62%
Cash On Cash
6.77%
Cap Rate
$2,260
Rent
-$51
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$2,311
Mortgage P&I
42%
$954
Property Taxes
10%
$220
Home Insurance
3%
$63
HOA
22%
$486
PManagement
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4569 Morningside, # 18, Sarasota, FL 34235 | $3,800 | 2 | 2 | 1050 | 1 mi |
4538 Morningside, # 38, Sarasota, FL 34235 | $2,000 | 2 | 2 | 1050 | 1 mi |
4867 Winslow Beacon, Sarasota, FL 34235 | $1,800 | 2 | 2 | 1073 | 1.2 mi |
3643 Longmeadow, # 32, Sarasota, FL 34235 | $1,900 | 2 | 2 | 1023 | 1.4 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