Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.19% first-year return on $62,790 initial cash invested.
-3.19%
Cash On Cash
5.71%
Cap Rate
0.95
DSCR
$1,970
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$2,137
Mortgage P&I
76%
$1,491
Property Taxes
2%
$30
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
818 Chemstrand St E, Lehigh Acres, FL 33974 | $2,400 | 3 | 2 | 1562 | 0.4 mi |
743 Grant Blvd, Lehigh Acres, FL 33974 | $1,600 | 3 | 2 | 1595 | 0.8 mi |
489 Lenox Ave S, Lehigh Acres, FL 33974 | $1,900 | 3 | 2 | 1630 | 0.5 mi |
835 Grant Blvd, Lehigh Acres, FL 33974 | $1,750 | 3 | 2 | 1624 | 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