Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.26% first-year return on $165k initial cash invested.
11.26%
Cash On Cash
8.87%
Cap Rate
1.52
DSCR
$8,630
Rent
$1,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$786k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,859
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,630
Total Expenses
$7,081
Mortgage P&I
44%
$3,828
Property Taxes
6%
$535
Home Insurance
3%
$275
HOA
2%
$198
Property Management
10%
$863
CapEx
5%
$432
Vacancy
6%
$518
Maintenance
5%
$432
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7100 Falcons Glen Blvd, Naples, FL 34113 | $10,000 | 3 | 2 | 1650 | 0 mi |
8460 Indian Wells Way, Naples, FL 34113 | $3,495 | 3 | 2 | 1688 | 0.3 mi |
8468 Indian Wells Way, Naples, FL 34113 | $10,500 | 3 | 2 | 1704 | 0.3 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