Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8% first-year return on $53,403 initial cash invested.
-8%
Cash On Cash
4.77%
Cap Rate
0.79
DSCR
$1,700
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,403
Downpayment
20%
$50,860
Closing costs
1%
$2,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,700
Total Expenses
$2,056
Mortgage P&I
75%
$1,281
Property Taxes
16%
$270
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2595 Salzburg Loop, Winter Haven, FL 33884 | $1,800 | 2 | 2 | 1714 | 1.8 mi |
4167 Pirates Lndg, Winter Haven, FL 33884 | $1,650 | 2 | 2 | 1481 | 0.4 mi |
14 Lamplight Ln, Winter Haven, FL 33884 | $1,750 | 2 | 2 | 1490 | 0.8 mi |
2253 Firestone Pl, Winter Haven, FL 33884 | $1,500 | 2 | 2 | 1418 | 1.9 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