Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.65% first-year return on $105k initial cash invested.
-8.65%
Cash On Cash
4.27%
Cap Rate
0.75
DSCR
$3,430
Rent
-$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100k
Closing costs
1%
$5,002
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,430
Total Expenses
$4,187
Mortgage P&I
69%
$2,363
Property Taxes
14%
$472
Home Insurance
5%
$184
HOA
8%
$275
Property Management
10%
$343
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4240 Hearthstone Dr, Sarasota, FL 34238 | $2,995 | 3 | 2 | 1991 | 1.1 mi |
5848 Ferrara Dr, Sarasota, FL 34238 | $3,000 | 3 | 2 | 2033 | 0.9 mi |
5622 Octonia Pl, Sarasota, FL 34238 | $4,700 | 3 | 2 | 2008 | 1.2 mi |
4176 Hearthstone Dr, Sarasota, FL 34238 | $3,800 | 3 | 2 | 1973 | 1.2 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