Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.85% first-year return on $35,469 initial cash invested.
16.85%
Cash On Cash
10.6%
Cap Rate
1.68
DSCR
$2,110
Rent
$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,469
Downpayment
20%
$33,780
Closing costs
1%
$1,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$1,612
Mortgage P&I
42%
$888
Property Taxes
5%
$114
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
744 Ontario Ave S, Lehigh Acres, FL 33974 | $1,800 | 4 | 2 | 1615 | 0.7 mi |
918 Hollister Ave, Lehigh Acres, FL 33974 | $2,500 | 4 | 2 | 1650 | 1 mi |
708 Theodore Vail St E, Lehigh Acres, FL 33974 | $1,541 | 4 | 2 | 1620 | 1.6 mi |
923 Hooper Ave, Lot 10, Lehigh Acres, FL 33974 | $2,099 | 4 | 2 | 1499 | 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