Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.71% first-year return on $153k initial cash invested.
-14.71%
Cash On Cash
2.89%
Cap Rate
0.51
DSCR
$3,430
Rent
-$1,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,430
Total Expenses
$5,307
Mortgage P&I
101%
$3,462
Property Taxes
16%
$547
Home Insurance
7%
$255
HOA
4%
$150
Property Management
10%
$343
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4537 Sw 134th Ave, Unit 0, Miramar, FL 33027 | $3,200 | 3 | 2 | 1535 | 0.2 mi |
13000 Sw 52nd St, Miramar, FL 33027 | $4,250 | 3 | 2 | 1522 | 0.3 mi |
12896 Sw 54th Ct, Miramar, FL 33027 | $3,850 | 3 | 2 | 1542 | 0.6 mi |
12762 Sw 49th Ct, Miramar, FL 33027 | $3,400 | 3 | 2 | 1558 | 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