Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.58% first-year return on $145k initial cash invested.
-2.58%
Cash On Cash
5.59%
Cap Rate
0.98
DSCR
$5,040
Rent
-$312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,040
Total Expenses
$5,352
Mortgage P&I
65%
$3,277
Property Taxes
9%
$470
Home Insurance
5%
$242
HOA
1%
$53
Property Management
10%
$504
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8649 Nw 57th Ct, Coral Springs, FL 33067 | $5,250 | 4 | 3.5 | 2717 | 0.6 mi |
4766 Nw 91st Way, Coral Springs, FL 33067 | $6,500 | 4 | 3 | 2690 | 0.3 mi |
8160 Nw 47th Dr, Coral Springs, FL 33067 | $6,500 | 4 | 4 | 3342 | 0.8 mi |
8252 Nw 44th St, Coral Springs, FL 33065 | $4,800 | 4 | 3 | 2298 | 0.8 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