Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.61% first-year return on $62,874 initial cash invested.
2.61%
Cash On Cash
7.49%
Cap Rate
$2,650
Rent
$137
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,874
Downpayment
20%
$59,880
Closing costs
1%
$2,994
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,650
Total Expenses
$2,513
Mortgage P&I
60%
$1,600
Property Taxes
5%
$120
Home Insurance
4%
$105
PManagement
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
504 64th Avenue Dr E, Bradenton, FL 34203 | $2,575 | 3 | 3 | 1708 | 0.7 mi |
504 64th Ave E, Bradenton, FL 34203 | $2,600 | 3 | 3 | 1708 | 0.7 mi |
7133 Queen Palm Cir, Sarasota, FL 34243 | $4,000 | 3 | 3 | 1652 | 0.3 mi |
242 Magellan Dr, Sarasota, FL 34243 | $2,249 | 3 | 3 | 1725 | 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