Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.48% first-year return on $142k initial cash invested.
-7.48%
Cash On Cash
4.47%
Cap Rate
0.79
DSCR
$4,500
Rent
-$883
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%
$6,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,500
Total Expenses
$5,383
Mortgage P&I
71%
$3,174
Property Taxes
18%
$803
Home Insurance
5%
$236
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2720 Sw 51st St, Cape Coral, FL 33914 | $6,500 | 3 | 2 | 2169 | 0.3 mi |
4733 Sw 24th Ave, Cape Coral, FL 33914 | $3,000 | 3 | 2 | 2246 | 0.4 mi |
2106 Sw 47th Ter, Cape Coral, FL 33914 | $5,000 | 3 | 2 | 2217 | 0.7 mi |
2305 Sw 53rd Ter, Cape Coral, FL 33914 | $2,850 | 3 | 2 | 2171 | 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