Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.94% first-year return on $152k initial cash invested.
-9.94%
Cash On Cash
4.11%
Cap Rate
0.7
DSCR
$4,370
Rent
-$1,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,370
Total Expenses
$5,631
Mortgage P&I
81%
$3,527
Property Taxes
16%
$715
Home Insurance
6%
$254
HOA
0%
$0
Property Management
10%
$437
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17940 Nw 85th Ave, Hialeah, FL 33015 | $3,850 | 4 | 2 | 1598 | 0.8 mi |
18730 Nw 77th Ct, Unit 18730, Hialeah, FL 33015 | $4,000 | 4 | 2 | 1588 | 0.8 mi |
18751 Nw 77th Ct, Hialeah, FL 33015 | $3,400 | 4 | 2 | 1588 | 0.8 mi |
8122 Nw 187th Ter, Unit 0, Hialeah, FL 33015 | $4,300 | 4 | 2.5 | 1630 | 0.8 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