Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.58% first-year return on $58,443 initial cash invested.
-5.58%
Cash On Cash
4.95%
Cap Rate
0.86
DSCR
$1,830
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,443
Downpayment
20%
$55,660
Closing costs
1%
$2,783
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$2,102
Mortgage P&I
73%
$1,329
Property Taxes
11%
$196
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2208 Joyner Dr, Tallahassee, FL 32303 | $1,650 | 3 | 2 | 1452 | 0.3 mi |
2904 Sharer Rd, Tallahassee, FL 32312 | $1,750 | 3 | 2 | 1450 | 0.7 mi |
307 Sweetbriar Dr, Tallahassee, FL 32312 | $2,150 | 3 | 2 | 1496 | 0.9 mi |
898 Meginnis Ln, Tallahassee, FL 32312 | $1,750 | 3 | 2 | 1458 | 0.9 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