Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.89% first-year return on $116k initial cash invested.
-9.89%
Cash On Cash
4.17%
Cap Rate
0.71
DSCR
$3,740
Rent
-$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,740
Total Expenses
$4,699
Mortgage P&I
72%
$2,695
Property Taxes
18%
$658
Home Insurance
5%
$194
HOA
5%
$180
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
248 Nw 47th Ave, Deerfield Beach, FL 33442 | $3,800 | 3 | 2 | 1939 | 0.1 mi |
4012 Nw 62nd Ct, Coconut Creek, FL 33073 | $4,000 | 3 | 2 | 2019 | 1 mi |
7917 Travlers Tree Dr, Boca Raton, FL 33433 | $4,250 | 3 | 2 | 1854 | 0.7 mi |
3955 Nw 3rd Ct, Deerfield Beach, FL 33442 | $4,000 | 3 | 2 | 2297 | 0.7 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