Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.41% first-year return on $78,958 initial cash invested.
-9.41%
Cash On Cash
4.23%
Cap Rate
0.72
DSCR
$2,170
Rent
-$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,958
Downpayment
20%
$75,198
Closing costs
1%
$3,760
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$2,789
Mortgage P&I
85%
$1,836
Property Taxes
7%
$150
Home Insurance
6%
$132
HOA
5%
$108
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1019 Chamberlin Trl, Saint Cloud, FL 34772 | $2,100 | 3 | 2 | 1650 | 0.2 mi |
4730 Petal Pawpaw Ln, Saint Cloud, FL 34772 | $2,210 | 3 | 2 | 1632 | 0.5 mi |
1141 Creekview Ct, Saint Cloud, FL 34772 | $1,880 | 3 | 2 | 1737 | 0.3 mi |
4821 Petal Pawpaw Ln, Saint Cloud, FL 34772 | $1,785 | 3 | 2 | 1632 | 0.5 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