Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.61% first-year return on $100k initial cash invested.
-8.61%
Cash On Cash
4.45%
Cap Rate
0.76
DSCR
$2,960
Rent
-$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,480
Closing costs
1%
$4,774
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,960
Total Expenses
$3,679
Mortgage P&I
79%
$2,343
Property Taxes
12%
$362
Home Insurance
6%
$175
HOA
1%
$29
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4907 Parson Brown Ln, Palm Harbor, FL 34684 | $4,000 | 3 | 2 | 1947 | 0.1 mi |
2991 Valencia Ln E, Palm Harbor, FL 34684 | $3,175 | 3 | 2 | 1985 | 0.2 mi |
5023 Orange Grove Way, Palm Harbor, FL 34684 | $2,875 | 3 | 2 | 1994 | 0.3 mi |
124 Mayfair Cir W, Palm Harbor, FL 34683 | $2,995 | 3 | 2 | 1887 | 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