Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.46% first-year return on $158k initial cash invested.
-13.46%
Cash On Cash
3.45%
Cap Rate
0.58
DSCR
$3,650
Rent
-$1,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,650
Total Expenses
$5,416
Mortgage P&I
103%
$3,743
Property Taxes
13%
$463
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8455 Nw 190th Ter, Hialeah, FL 33015 | $3,700 | 3 | 2 | 1277 | 0.8 mi |
7180 Nw 174th Ter, Apt 204, Hialeah, FL 33015 | $2,550 | 3 | 2 | 1328 | 0.9 mi |
7681 Nw 181st Ter, Hialeah, FL 33015 | $3,020 | 3 | 2 | 1190 | 0.4 mi |
7640 Nw 182nd Ter, Unit 108, Hialeah, FL 33015 | $3,100 | 3 | 2 | 1450 | 0.5 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