Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.37% first-year return on $140k initial cash invested.
-12.37%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$4,090
Rent
-$1,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,657
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,090
Total Expenses
$5,531
Mortgage P&I
82%
$3,358
Property Taxes
11%
$436
Home Insurance
6%
$240
HOA
11%
$435
Property Management
10%
$409
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
21547 Saint Andrews Grand Cir, # 4040, Boca Raton, FL 33486 | $4,000 | 3 | 3 | 1710 | 0.4 mi |
21547 Circlesaint Andrews Grand Cir, # 401, Boca Raton, FL 33486 | $4,000 | 3 | 3 | 1710 | 0.4 mi |
6162 Amberwoods Dr, Boca Raton, FL 33433 | $3,695 | 3 | 3 | 1625 | 0.6 mi |
5156 Majorca Club Dr, Boca Raton, FL 33486 | $3,975 | 3 | 2.5 | 1804 | 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