Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.86% first-year return on $58,800 initial cash invested.
-7.86%
Cash On Cash
5.32%
Cap Rate
$2,860
Rent
-$385
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,860
Total Expenses
$3,245
Mortgage P&I
52%
$1,483
Property Taxes
6%
$161
Home Insurance
3%
$98
HOA
27%
$759
PManagement
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5563 Bountiful Dr, # 17, Sarasota, FL 34233 | $2,500 | 3 | 2 | 1838 | 0.4 mi |
5392 Kelly Dr, # 11, Sarasota, FL 34233 | $2,500 | 3 | 2 | 1800 | 0.1 mi |
5392 Kelly Dr, Sarasota, FL 34233 | $2,500 | 3 | 2 | 1800 | 0.1 mi |
4301 Carol Ann Rd, # 22, Sarasota, FL 34233 | $2,450 | 3 | 2 | 1803 | 0.1 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