Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.79% first-year return on $179k initial cash invested.
-21.79%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$3,100
Rent
-$3,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,514
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,100
Total Expenses
$6,347
Mortgage P&I
141%
$4,356
Property Taxes
19%
$579
Home Insurance
13%
$396
HOA
7%
$210
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9031 N New River Canal Rd, Plantation, FL 33324 | $4,950 | 4 | 3 | 2374 | 0.6 mi |
800 Sw 87th Ter, Plantation, FL 33324 | $4,575 | 4 | 2.5 | 2361 | 0 mi |
8520 Sw 18th Ct, Davie, FL 33324 | $1,995 | 4 | 2 | 1200 | 0.9 mi |
1221 Sw 87th Ter, Unit 0, Plantation, FL 33324 | $3,100 | 3 | 2 | 1740 | 0.3 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