Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.93% first-year return on $54,579 initial cash invested.
-14.93%
Cash On Cash
3.76%
Cap Rate
$2,070
Rent
-$679
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,070
Total Expenses
$2,749
Mortgage P&I
67%
$1,389
Property Taxes
12%
$239
Home Insurance
4%
$91
HOA
24%
$491
PManagement
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
773 N Jefferson Ave, # 773, Sarasota, FL 34237 | $2,000 | 2 | 2 | 936 | 0 mi |
627 N Jefferson Ave, # 627, Sarasota, FL 34237 | $1,900 | 2 | 2 | 936 | 0 mi |
749 N Jefferson Ave, # 749, Sarasota, FL 34237 | $1,995 | 2 | 2 | 936 | 0 mi |
664 N Jefferson Ave, Unit 5, Sarasota, FL 34237 | $2,100 | 2 | 2 | 924 | 0.1 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