Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.99% first-year return on $110k initial cash invested.
-10.99%
Cash On Cash
3.87%
Cap Rate
0.66
DSCR
$2,820
Rent
-$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,820
Total Expenses
$3,830
Mortgage P&I
91%
$2,564
Property Taxes
12%
$327
Home Insurance
7%
$184
HOA
1%
$22
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5796 Woodruff Way, Lakeland, FL 33812 | $2,150 | 4 | 3 | 2510 | 0.3 mi |
3544 Lakeside Heritage Dr, Lakeland, FL 33812 | $2,850 | 4 | 3 | 2549 | 0.6 mi |
4830 Colbert Rd, Lakeland, FL 33812 | $3,500 | 4 | 3 | 2571 | 0.7 mi |
3437 Longview Ln, Lakeland, FL 33812 | $2,495 | 4 | 3 | 2472 | 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