Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.38% first-year return on $154k initial cash invested.
-10.38%
Cash On Cash
3.92%
Cap Rate
0.69
DSCR
$4,910
Rent
-$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,356
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,910
Total Expenses
$6,246
Mortgage P&I
71%
$3,494
Property Taxes
24%
$1,158
Home Insurance
5%
$262
HOA
1%
$54
Property Management
10%
$491
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8949 Nw 45th Ct, Coral Springs, FL 33065 | $4,995 | 4 | 2 | 2165 | 0.5 mi |
5434 Nw 87th Ter, Coral Springs, FL 33067 | $5,000 | 4 | 2.5 | 2058 | 0.5 mi |
9842 Nw 53rd Ct, Coral Springs, FL 33076 | $4,110 | 4 | 2 | 2020 | 0.6 mi |
4644 Nw 99th Ln, Coral Springs, FL 33076 | $3,999 | 4 | 2 | 2221 | 0.7 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