Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.35% first-year return on $136k initial cash invested.
-7.35%
Cash On Cash
4.65%
Cap Rate
0.8
DSCR
$3,820
Rent
-$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,820
Total Expenses
$4,656
Mortgage P&I
83%
$3,162
Property Taxes
7%
$273
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7772 Nw 200th Ln, Hialeah, FL 33015 | $3,700 | 4 | 2 | 1678 | 0.2 mi |
18730 Nw 77th Ct, Unit 18730, Hialeah, FL 33015 | $4,000 | 4 | 2 | 1588 | 0.9 mi |
18751 Nw 77th Ct, Hialeah, FL 33015 | $3,400 | 4 | 2 | 1588 | 0.9 mi |
7753 Nw 189th St, # 1, Hialeah, FL 33015 | $4,500 | 4 | 2 | 1459 | 0.7 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality