Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.09% first-year return on $21,000 initial cash invested.
-1.09%
Cash On Cash
7.12%
Cap Rate
1.14
DSCR
$1,790
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,790 income − $1,809 expenses = $19 out of pocket
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$1,809
Mortgage P&I
29%
$522
Property Taxes
16%
$286
Home Insurance
2%
$35
HOA
28%
$500
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8826 W Mcnab Rd, Apt 202, Tamarac, FL 33321 | $1,850 | 2 | 2 | 920 | 0 mi |
7410 Woodmont Ter, Apt 204, Tamarac, FL 33321 | $1,750 | 2 | 2 | 926 | 0.4 mi |
7435 Woodmont Ter, Apt 202, Tamarac, FL 33321 | $1,850 | 2 | 2 | 926 | 0.4 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