Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.43% first-year return on $76,377 initial cash invested.
-10.43%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$2,340
Rent
-$664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,377
Downpayment
20%
$72,740
Closing costs
1%
$3,637
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,340
Total Expenses
$3,004
Mortgage P&I
76%
$1,782
Property Taxes
20%
$465
Home Insurance
6%
$130
HOA
1%
$19
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3158 Corrib Dr, Tallahassee, FL 32309 | $2,200 | 3 | 2 | 1728 | 1.5 mi |
4102 Tam O Shanter, Tallahassee, FL 32309 | $2,300 | 3 | 2 | 1781 | 1.7 mi |
6837 Hill Gail Trl, Tallahassee, FL 32309 | $2,400 | 3 | 2 | 1800 | 1.5 mi |
6567 Ne Montrose Trl, Tallahassee, FL 32309 | $2,200 | 3 | 2 | 1828 | 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