Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.44% first-year return on $101k initial cash invested.
0.44%
Cash On Cash
6.44%
Cap Rate
1.09
DSCR
$3,490
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,140
Closing costs
1%
$4,807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,490
Total Expenses
$3,453
Mortgage P&I
68%
$2,370
Property Taxes
0%
$4
Home Insurance
5%
$173
HOA
0%
$0
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5620 Cypress Rd, Plantation, FL 33317 | $3,500 | 4 | 2 | 1507 | 0.8 mi |
600 Nw 38th Ave, Lauderhill, FL 33311 | $2,700 | 4 | 2 | 1428 | 1 mi |
4851 Nw 6th St, # 4851, Plantation, FL 33317 | $3,199 | 4 | 2 | 1540 | 0.6 mi |
5691 Sw 1st St, Plantation, FL 33317 | $3,700 | 4 | 2 | 1522 | 0.8 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