Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.43% first-year return on $777k initial cash invested.
-32.43%
Cash On Cash
-0.51%
Cap Rate
-0.08
DSCR
$4,430
Rent
-$20,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3700k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$777k
Downpayment
20%
$740k
Closing costs
1%
$37,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,430
Total Expenses
$25,427
Mortgage P&I
433%
$19,199
Property Taxes
77%
$3,433
Home Insurance
29%
$1,295
HOA
8%
$347
Property Management
10%
$443
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5120 Tidewater Preserve Blvd, Bradenton, FL 34208 | $6,000 | 3 | 3.5 | 3805 | 1 mi |
4737 Mainsail Dr, Bradenton, FL 34208 | $5,950 | 3 | 2.5 | 2740 | 0.2 mi |
4709 Mainsail Dr, Bradenton, FL 34208 | $6,000 | 3 | 2.5 | 2727 | 0.3 mi |
6119 9th Avenue Cir NE, Bradenton, FL 34212 | $5,800 | 3 | 3 | 2587 | 1.4 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