Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 61.25% first-year return on $26,978 initial cash invested.
61.25%
Cash On Cash
20.85%
Cap Rate
3.46
DSCR
$4,200
Rent
$1,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,978
Downpayment
20%
$25,693
Closing costs
1%
$1,285
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,200
Total Expenses
$2,823
Mortgage P&I
15%
$645
Property Taxes
26%
$1,084
Home Insurance
0%
$2
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
23392 Mirabella Cir S, Boca Raton, FL 33433 | $5,200 | 3 | 2.5 | 2722 | 0.7 mi |
23480 Butterfly Palm Ct, Boca Raton, FL 33433 | $5,490 | 3 | 2.5 | 2636 | 0.7 mi |
3955 Nw 3rd Ct, Deerfield Beach, FL 33442 | $4,000 | 3 | 2 | 2297 | 0.6 mi |
23281 Butterfly Palm Ct, Boca Raton, FL 33433 | $6,000 | 3 | 2.5 | 2636 | 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