Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.03% first-year return on $172k initial cash invested.
-16.03%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$3,880
Rent
-$2,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,880
Total Expenses
$6,181
Mortgage P&I
107%
$4,136
Property Taxes
14%
$527
Home Insurance
7%
$287
HOA
6%
$222
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15106 Nw 6th Ct, Pembroke Pines, FL 33028 | $3,249 | 3 | 2 | 1875 | 0.7 mi |
256 Sw 159th Ter, Pembroke Pines, FL 33027 | $3,700 | 3 | 2 | 1888 | 0.7 mi |
160 Nw 166th Ave, Pembroke Pines, FL 33028 | $4,000 | 3 | 2 | 1800 | 0.8 mi |
16185 Sw 2nd Dr, Pembroke Pines, FL 33027 | $4,500 | 3 | 2 | 1803 | 0.9 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