Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.1% first-year return on $105k initial cash invested.
-8.1%
Cash On Cash
4.79%
Cap Rate
0.78
DSCR
$3,040
Rent
-$709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,040
Total Expenses
$3,749
Mortgage P&I
84%
$2,553
Property Taxes
8%
$231
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1334 59th St N, Saint Petersburg, FL 33710 | $3,250 | 3 | 2 | 1525 | 0.4 mi |
5721 10th Ave N, Saint Petersburg, FL 33710 | $2,575 | 3 | 2 | 1452 | 0.3 mi |
1401 49th St N, Saint Petersburg, FL 33710 | $3,000 | 3 | 2 | 1528 | 1.1 mi |
295 52nd St S, Saint Petersburg, FL 33707 | $2,045 | 3 | 2 | 1525 | 1.1 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