Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.31% first-year return on $199k initial cash invested.
-17.31%
Cash On Cash
2.31%
Cap Rate
0.41
DSCR
$3,930
Rent
-$2,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$949k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$190k
Closing costs
1%
$9,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,930
Total Expenses
$6,804
Mortgage P&I
115%
$4,507
Property Taxes
24%
$938
Home Insurance
8%
$332
HOA
0%
$6
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11925 Perennial Pl, Lakewood Ranch, FL 34211 | $4,600 | 4 | 4.5 | 3633 | 1.3 mi |
355 Snapdragon Loop, Bradenton, FL 34212 | $3,929 | 4 | 4 | 3202 | 0.9 mi |
13615 4th Ave NE, Bradenton, FL 34212 | $4,000 | 4 | 3 | 3417 | 1 mi |
13836 American Prairie Pl, Lakewood Ranch, FL 34211 | $3,990 | 4 | 3.5 | 3074 | 1.3 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