Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.49% first-year return on $79,800 initial cash invested.
5.49%
Cash On Cash
7.84%
Cap Rate
1.28
DSCR
$3,570
Rent
$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,570
Total Expenses
$3,205
Mortgage P&I
54%
$1,940
Property Taxes
5%
$168
Home Insurance
5%
$170
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
220 Park St N, Saint Petersburg, FL 33710 | $2,900 | 3 | 2 | 1800 | 0.3 mi |
7880 2nd Ave S, Saint Petersburg, FL 33707 | $3,995 | 3 | 2 | 1660 | 0.7 mi |
6132 Dartmouth Ave N, Saint Petersburg, FL 33710 | $2,350 | 3 | 2 | 1688 | 1.4 mi |
166 Pinellas Way N, Saint Petersburg, FL 33710 | $5,000 | 3 | 2 | 1588 | 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