Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.74% first-year return on $76,104 initial cash invested.
-3.74%
Cash On Cash
5.55%
Cap Rate
0.94
DSCR
$2,540
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,104
Downpayment
20%
$72,480
Closing costs
1%
$3,624
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,540
Total Expenses
$2,777
Mortgage P&I
70%
$1,786
Property Taxes
7%
$168
Home Insurance
5%
$132
HOA
1%
$31
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5531 Cynthia Ln, Sarasota, FL 34235 | $2,300 | 3 | 2 | 1470 | 0.1 mi |
1367 Daryl Dr, Sarasota, FL 34232 | $2,250 | 3 | 2 | 1470 | 0.5 mi |
1457 Daryl Dr, Sarasota, FL 34232 | $2,450 | 3 | 2 | 1320 | 0.4 mi |
2004 Wood Hollow Pl, Sarasota, FL 34235 | $2,500 | 3 | 2 | 1545 | 0.3 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