Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.67% first-year return on $49,350 initial cash invested.
5.67%
Cash On Cash
8.19%
Cap Rate
$2,270
Rent
$233
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,270
Total Expenses
$2,037
Mortgage P&I
55%
$1,256
Property Taxes
5%
$108
Home Insurance
4%
$82
PManagement
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5612 23rd St E, Bradenton, FL 34203 | $1,885 | 3 | 1 | 960 | 2 mi |
1209 62nd Ave E, Bradenton, FL 34203 | $2,095 | 3 | 2 | 1018 | 1.8 mi |
6203 12 Street Ct E, Bradenton, FL 34203 | $1,995 | 3 | 2 | 1018 | 1.8 mi |
1205 62nd Ave E, Bradenton, FL 34203 | $2,100 | 3 | 2 | 1018 | 1.8 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