Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.34% first-year return on $51,450 initial cash invested.
-6.34%
Cash On Cash
5.14%
Cap Rate
0.85
DSCR
$1,640
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,640
Total Expenses
$1,912
Mortgage P&I
76%
$1,239
Property Taxes
10%
$161
Home Insurance
5%
$86
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3931 20th St W, Lehigh Acres, FL 33971 | $1,580 | 3 | 2 | 1100 | 0.9 mi |
3819 3rd St W, Lehigh Acres, FL 33971 | $1,700 | 3 | 2 | 1058 | 0.9 mi |
4010 14th St W, Lehigh Acres, FL 33971 | $1,570 | 3 | 2 | 1125 | 0.7 mi |
4010 14th St W, Buckingham, FL 33971 | $1,570 | 3 | 2 | 1125 | 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