Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.73% first-year return on $131k initial cash invested.
-14.73%
Cash On Cash
3.07%
Cap Rate
0.53
DSCR
$3,330
Rent
-$1,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$124k
Closing costs
1%
$6,220
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,330
Total Expenses
$4,933
Mortgage P&I
91%
$3,029
Property Taxes
20%
$650
Home Insurance
7%
$224
HOA
5%
$165
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
355 Snapdragon Loop, Bradenton, FL 34212 | $3,929 | 4 | 4 | 3202 | 0.6 mi |
8312 Haven Harbour Way, Bradenton, FL 34212 | $2,830 | 4 | 4 | 2930 | 1.9 mi |
12122 Aster Ave, Bradenton, FL 34212 | $2,999 | 4 | 3 | 2642 | 0.5 mi |
12305 Aster Ave, Bradenton, FL 34212 | $2,919 | 4 | 3 | 2693 | 0.6 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