REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
4540 Tippecanoe Trl #183, Sarasota, FL 34233
$249,900 • 2 beds • 2 baths • 1178 sqft

This property looks like a bad Long-Term investment with a projected -10.86% first-year return on $52,479 initial cash invested.

Cash On Cash
-10.86%
Cap Rate
4.62%
Rent
$2,150
Signal: High
Cashflow
-$475
Financing
Purchase Price  $250k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $52,479
Downpayment  $49,980
Closing costs  $2,499
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $2,150
Total Expenses  $2,625
Mortgage P&I  $1,330
Property Taxes  $107
Home Insurance  $88
HOA  $540
PManagement  $215
CapEx  $108
Vacancy  $129
Maintenance  $108
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14468 Tippecanoe Trl, # 208$16952212580 mi
24623 Atlantic Ave$20702210730.2 mi
34006 Winthrop St$23392211311.7 mi
43834 Warren Ridge St$22502212501.5 mi
54341 Madeira Ct, # 3208$24002211932.3 mi
64341 Madeira Ct, Unit 3208$27502211932.3 mi
73913 Mediterranea Cir$18502211672.5 mi
83913 Mediterranea Cir, # 321$18502211672.5 mi
93980 Mediterranea Cir, # 522$34002211672.5 mi
102505 Mcintosh Rd$22002212002.4 mi
114005 Maverick Ave$20852211061.8 mi
123670 Pinecrest St, Unit 111$18002211402.3 mi
134306 Via Piedra Cir, # 5-202$18002210361.3 mi
145377 Crestlake Blvd, # 69$39002210321.5 mi
153223 Beneva Rd, Unit 104$30002211002.4 mi
165739 Casa Del Sol Blvd, # 3221$25002212952.3 mi
174641 Violet Ave$189521.511241.4 mi
185371 Crestlake Blvd, # 68$39952213821.5 mi
194116 Via Piedra Cir$21502214171.3 mi
204116 Via Piedra Cir, # 1-204$20752214171.3 mi
214081 Lake Forest Dr, # 4081$21502210041.7 mi
222920 Mcintosh Rd$20002213662.1 mi
233973 Oakhurst Blvd, # 3080$19002215430.5 mi
244134 Center Pointe Cir, # 66A$25002210292.3 mi
254161 Center Pointe Cir, # 81A$26002210292.3 mi