Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -830.47% first-year return on $89,649 initial cash invested.
-830.47%
Cash On Cash
-168.06%
Cap Rate
-28.12
DSCR
$2,570
Rent
-$62,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,649
Downpayment
20%
$85,380
Closing costs
1%
$4,269
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$64,612
Mortgage P&I
83%
$2,126
Property Taxes
2397%
$61,596
Home Insurance
6%
$163
HOA
2%
$60
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
197 Pineywoods St, Saint Cloud, FL 34772 | $2,900 | 4 | 3 | 2535 | 0.6 mi |
4957 Olivia Ct, Saint Cloud, FL 34772 | $2,595 | 4 | 3 | 2430 | 1.6 mi |
1270 Creekview Ct, Saint Cloud, FL 34772 | $2,645 | 4 | 3 | 2544 | 1.4 mi |
729 Hitch Loop, Saint Cloud, FL 34772 | $2,700 | 4 | 2.5 | 2439 | 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality