Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.9% first-year return on $100k initial cash invested.
-5.9%
Cash On Cash
5.23%
Cap Rate
0.86
DSCR
$2,870
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,870 income − $3,363 expenses = $493 out of pocket
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$95,560
Closing costs
1%
$4,778
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,870
Total Expenses
$3,363
Mortgage P&I
85%
$2,430
Property Taxes
1%
$19
Home Insurance
6%
$167
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1972 Resort St, Navarre, FL 32566 | $2,600 | 4 | 3 | 3039 | 0.5 mi |
1950 Alamanda Ct, Navarre, FL 32566 | $2,500 | 4 | 3 | 2857 | 0.8 mi |
7179 Freedom Ct, Navarre, FL 32566 | $3,000 | 4 | 3 | 2975 | 1.7 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