Unlock all features! Tap here to upgrade
4381 SW Appleseed Road, Port Saint Lucie, FL 34953
3 beds • 2 baths • 1569 sqft
$319,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -7.65% first-year return on $67,179 initial cash invested.
-7.65%
Cash On Cash
5%
Cap Rate
0.82
DSCR
$2,540
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,540
Total Expenses
$2,968
Mortgage P&I
64%
$1,635
Property Taxes
22%
$561
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4397 Sw Calah Cir, Port Saint Lucie, FL 34953 | $2,450 | 3 | 2 | 1656 | 0.1 mi |
4657 Sw Leeward St, Unit 0, Port Saint Lucie, FL 34953 | $2,900 | 3 | 2 | 1559 | 1.2 mi |
370 Sw Kestor Dr, Port Saint Lucie, FL 34953 | $2,350 | 3 | 2 | 1453 | 0.5 mi |
356 Sw Fig Ave, Port Saint Lucie, FL 34953 | $2,145 | 3 | 2 | 1532 | 1.3 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