Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.5% first-year return on $180k initial cash invested.
-15.5%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$5,050
Rent
-$2,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$856k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,559
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,050
Total Expenses
$7,372
Mortgage P&I
85%
$4,271
Property Taxes
25%
$1,266
Home Insurance
6%
$289
HOA
5%
$234
Property Management
10%
$505
CapEx
5%
$252
Vacancy
6%
$303
Maintenance
5%
$252
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4766 Nw 91st Way, Coral Springs, FL 33067 | $6,500 | 4 | 3 | 2690 | 0.5 mi |
9066 Nw 52nd Ct, Coral Springs, FL 33067 | $6,500 | 4 | 3 | 3044 | 0.2 mi |
8649 Nw 57th Ct, Coral Springs, FL 33067 | $5,250 | 4 | 3.5 | 2717 | 0.4 mi |
8931 Nw 55th Pl, Unit 0, Coral Springs, FL 33067 | $6,000 | 4 | 2.5 | 2602 | 0.2 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