Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.82% first-year return on $114k initial cash invested.
-13.82%
Cash On Cash
3.32%
Cap Rate
0.57
DSCR
$3,330
Rent
-$1,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,432
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,330
Total Expenses
$4,644
Mortgage P&I
80%
$2,653
Property Taxes
28%
$934
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7920 Alhambra Blvd, Miramar, FL 33023 | $3,900 | 4 | 2 | 1855 | 0.6 mi |
8636 Beekman Dr, Unit 8636, Miramar, FL 33025 | $3,900 | 4 | 2.5 | 1773 | 0.4 mi |
3055 Nw 212th St, Miami Gardens, FL 33056 | $3,000 | 4 | 2 | 2294 | 0.6 mi |
7825 Miramar Pkwy, Miramar, FL 33023 | $3,500 | 4 | 2 | 1500 | 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