Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.73% first-year return on $68,229 initial cash invested.
4.73%
Cash On Cash
7.44%
Cap Rate
1.25
DSCR
$2,810
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,810
Total Expenses
$2,541
Mortgage P&I
57%
$1,605
Property Taxes
3%
$92
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$169
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1754 Ne 48th Ct, Pompano Beach, FL 33064 | $2,900 | 3 | 2 | 737 | 0.1 mi |
5272 Ne 17th Ave, Pompano Beach, FL 33064 | $2,550 | 3 | 2 | 737 | 0.4 mi |
1896 Ne 50th St, Pompano Beach, FL 33064 | $3,200 | 3 | 2 | 752 | 0.2 mi |
5319 Ne 17th Ave, Pompano Beach, FL 33064 | $3,080 | 4 | 2 | 1444 | 0.5 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