Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.37% first-year return on $115k initial cash invested.
-5.37%
Cash On Cash
5.03%
Cap Rate
0.89
DSCR
$4,420
Rent
-$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,420
Total Expenses
$4,936
Mortgage P&I
59%
$2,594
Property Taxes
16%
$706
Home Insurance
4%
$192
HOA
7%
$295
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3603 Quiet Dr, Sarasota, FL 34240 | $3,500 | 3 | 3 | 2193 | 0.6 mi |
2716 Butterfly Jasmine Trl, Sarasota, FL 34240 | $5,000 | 3 | 3 | 2089 | 0.2 mi |
8375 Windbound Ct, Sarasota, FL 34240 | $3,895 | 3 | 2.5 | 2282 | 0.9 mi |
817 Seascape Pl, Sarasota, FL 34240 | $5,000 | 3 | 3 | 2500 | 1.7 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