Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.45% first-year return on $142k initial cash invested.
-14.45%
Cash On Cash
2.91%
Cap Rate
0.52
DSCR
$3,450
Rent
-$1,707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,450
Total Expenses
$5,157
Mortgage P&I
92%
$3,173
Property Taxes
17%
$580
Home Insurance
7%
$236
HOA
8%
$272
Property Management
10%
$345
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4963 Waterbridge Down, Sarasota, FL 34235 | $3,500 | 3 | 2 | 2000 | 0.5 mi |
4917 Taywater Dell, Sarasota, FL 34235 | $2,435 | 3 | 2 | 1830 | 0.4 mi |
4026 Lyndhurst Ct, Unit 13, Sarasota, FL 34235 | $5,500 | 3 | 2 | 1847 | 0.6 mi |
4026 Lyndhurst Ct, # 13, Sarasota, FL 34235 | $5,500 | 3 | 2 | 1847 | 0.6 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