Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.74% first-year return on $95,865 initial cash invested.
-13.74%
Cash On Cash
3.31%
Cap Rate
0.57
DSCR
$2,590
Rent
-$1,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$457k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,865
Downpayment
20%
$91,300
Closing costs
1%
$4,565
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,590
Total Expenses
$3,688
Mortgage P&I
86%
$2,229
Property Taxes
20%
$523
Home Insurance
6%
$163
HOA
4%
$99
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3836 Cabo Rojo Dr, Saint Cloud, FL 34772 | $2,600 | 4 | 3 | 2662 | 0.5 mi |
3866 Cabo Rojo Dr, Saint Cloud, FL 34772 | $3,400 | 4 | 3 | 2565 | 0.4 mi |
3848 Cabo Rojo Dr, Saint Cloud, FL 34772 | $2,699 | 4 | 3 | 2565 | 0.5 mi |
3630 Doe Run Dr, Saint Cloud, FL 34772 | $2,565 | 4 | 3 | 2495 | 0.7 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