Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.01% first-year return on $119k initial cash invested.
-8.01%
Cash On Cash
4.48%
Cap Rate
0.78
DSCR
$3,620
Rent
-$793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,620
Total Expenses
$4,413
Mortgage P&I
75%
$2,721
Property Taxes
13%
$481
Home Insurance
6%
$205
HOA
2%
$65
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4410 Sw 82nd Way, Unit 4410, Davie, FL 33328 | $3,690 | 3 | 2.5 | 1606 | 0 mi |
8274 Sw 42nd Ct, Davie, FL 33328 | $3,300 | 3 | 2.5 | 1702 | 0.1 mi |
4410 Morgan Ln, Cooper City, FL 33328 | $3,700 | 3 | 3 | 2070 | 0.3 mi |
3931 Sw 84th Ter, Davie, FL 33328 | $3,500 | 3 | 2 | 1570 | 0.4 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