Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.38% first-year return on $54,705 initial cash invested.
-1.38%
Cash On Cash
5.97%
Cap Rate
1.04
DSCR
$2,330
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,705
Downpayment
20%
$52,100
Closing costs
1%
$2,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,330
Total Expenses
$2,393
Mortgage P&I
53%
$1,244
Property Taxes
19%
$443
Home Insurance
4%
$91
HOA
0%
$10
Property Management
10%
$233
CapEx
5%
$116
Vacancy
6%
$140
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4012 Dutchess Ct, Tallahassee, FL 32309 | $2,475 | 2 | 2 | 2078 | 3.2 mi |
4098 Tam O Shanter, Tallahassee, FL 32309 | $2,395 | 2 | 2 | 1752 | 2.8 mi |
2801 Chancellorsville Dr, Apt 231, Tallahassee, FL 32312 | $1,850 | 2 | 2 | 1525 | 1.2 mi |
2492 Elfinwing Ln, Tallahassee, FL 32309 | $2,500 | 2 | 2 | 2146 | 3.2 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