Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.15% first-year return on $136k initial cash invested.
-11.15%
Cash On Cash
3.69%
Cap Rate
0.65
DSCR
$3,590
Rent
-$1,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,590
Total Expenses
$4,858
Mortgage P&I
86%
$3,086
Property Taxes
9%
$305
Home Insurance
6%
$228
HOA
9%
$305
Property Management
10%
$359
CapEx
5%
$180
Vacancy
6%
$215
Maintenance
5%
$180
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6343 Nw 36th Ave, Coconut Creek, FL 33073 | $4,000 | 3 | 2.5 | 2151 | 0.6 mi |
5477 Nw 44th Way, Coconut Creek, FL 33073 | $3,065 | 3 | 3 | 1756 | 1 mi |
5478 Nw 45th Way, Coconut Creek, FL 33073 | $3,750 | 3 | 3 | 1756 | 1 mi |
5498 Nw 45th Way, Coconut Creek, FL 33073 | $3,700 | 3 | 3 | 1756 | 1.1 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