Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.53% first-year return on $124k initial cash invested.
-13.53%
Cash On Cash
3.65%
Cap Rate
0.6
DSCR
$3,540
Rent
-$1,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,921
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,540
Total Expenses
$4,942
Mortgage P&I
85%
$3,026
Property Taxes
20%
$701
Home Insurance
5%
$175
HOA
3%
$120
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8431 Nw 188th Ter, # 805-8, Hialeah, FL 33015 | $3,395 | 3 | 3 | 1779 | 0.5 mi |
4929 Sw 140th Ter, Miramar, FL 33027 | $2,950 | 3 | 3 | 1505 | 1 mi |
4911 Sw 140th Ter, # 4911, Miramar, FL 33027 | $2,880 | 3 | 3 | 1505 | 1 mi |
15220 Sw 49th St, Miramar, FL 33027 | $5,000 | 3 | 3 | 1828 | 1 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