Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.29% first-year return on $145k initial cash invested.
-15.29%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$2,860
Rent
-$1,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,860
Total Expenses
$4,706
Mortgage P&I
117%
$3,360
Property Taxes
13%
$360
Home Insurance
8%
$242
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8575 Nw 26th Dr, Coral Springs, FL 33065 | $1,500 | 4 | 2 | 2348 | 0.1 mi |
2532 Nw 87th Dr, # 33065, Coral Springs, FL 33065 | $4,200 | 4 | 2 | 1748 | 0.1 mi |
2532 Nw 87th Dr, Coral Springs, FL 33065 | $4,200 | 4 | 2 | 1748 | 0.1 mi |
8579 Nw 23rd Mnr, Unit S-N, Coral Springs, FL 33065 | $2,600 | 4 | 2 | 3058 | 0.2 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