Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.37% first-year return on $55,461 initial cash invested.
-8.37%
Cash On Cash
4.91%
Cap Rate
0.79
DSCR
$1,920
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,461
Downpayment
20%
$52,820
Closing costs
1%
$2,641
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$2,307
Mortgage P&I
71%
$1,372
Property Taxes
17%
$332
Home Insurance
4%
$79
HOA
1%
$25
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
26527 Angelica Rd, Punta Gorda, FL 33955 | $1,850 | 3 | 2 | 1500 | 0.3 mi |
7557 S Blue Sage, Punta Gorda, FL 33955 | $1,850 | 3 | 2 | 1537 | 0.3 mi |
7361 S Plum Tree, Unit 112, Punta Gorda, FL 33955 | $2,200 | 3 | 2 | 1372 | 0.4 mi |
9984 Spring Gulch Ln, Punta Gorda, FL 33950 | $1,950 | 3 | 2 | 1512 | 1.5 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