Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.37% first-year return on $29,379 initial cash invested.
4.37%
Cash On Cash
7.71%
Cap Rate
1.24
DSCR
$1,340
Rent
$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,340 income − $1,233 expenses = $107 cash flow
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,340
Total Expenses
$1,233
Mortgage P&I
54%
$725
Property Taxes
8%
$111
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
901 S Madison Dr, Pensacola, FL 32505 | $1,395 | 3 | 1 | 988 | 1.1 mi |
5519 Mayfair Rd, Pensacola, FL 32505 | $1,450 | 3 | 1 | 1000 | 1.5 mi |
239 Aquamarine Ave, Pensacola, FL 32505 | $1,245 | 3 | 1 | 1012 | 1.6 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