Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.12% first-year return on $161k initial cash invested.
-5.12%
Cash On Cash
5.02%
Cap Rate
0.88
DSCR
$5,100
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$766k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,664
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,100
Total Expenses
$5,787
Mortgage P&I
71%
$3,640
Property Taxes
11%
$545
Home Insurance
5%
$276
HOA
0%
$0
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4766 Nw 91st Way, Coral Springs, FL 33067 | $6,500 | 4 | 3 | 2690 | 0.4 mi |
5001 Nw 103rd Ave, Coral Springs, FL 33076 | $5,000 | 4 | 3 | 2600 | 0.5 mi |
10337 Nw 53rd Ct, Coral Springs, FL 33076 | $5,600 | 4 | 3 | 2616 | 0.8 mi |
3881 Nw 100th Ave, Coral Springs, FL 33065 | $4,490 | 4 | 3 | 2765 | 1 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