Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.89% first-year return on $61,950 initial cash invested.
-3.89%
Cash On Cash
5.29%
Cap Rate
0.93
DSCR
$1,980
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$2,181
Mortgage P&I
71%
$1,403
Property Taxes
8%
$160
Home Insurance
5%
$103
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
919 Se 21st Ln, Cape Coral, FL 33990 | $2,250 | 3 | 2 | 1546 | 0.1 mi |
1903 Academy Blvd, Cape Coral, FL 33990 | $1,700 | 3 | 2 | 1520 | 0.4 mi |
908 Se 19th Ter, Cape Coral, FL 33990 | $2,475 | 3 | 2 | 1502 | 0.3 mi |
1117 Se 18th Ter, Cape Coral, FL 33990 | $1,685 | 3 | 2 | 1522 | 0.6 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