Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.06% first-year return on $798k initial cash invested.
-22.06%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$12,720
Rent
-$14,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3799k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$798k
Downpayment
20%
$760k
Closing costs
1%
$37,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$12,720
Total Expenses
$27,389
Mortgage P&I
149%
$18,945
Property Taxes
30%
$3,807
Home Insurance
10%
$1,330
HOA
0%
$0
Property Management
10%
$1,272
CapEx
5%
$636
Vacancy
6%
$763
Maintenance
5%
$636
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
862 Bailey St, Boca Raton, FL 33487 | $16,000 | 4 | 5.5 | 4139 | 0.6 mi |
950 Bolender Dr, Delray Beach, FL 33483 | $16,750 | 4 | 6 | 3943 | 0.5 mi |
580 Admirals Way, Delray Beach, FL 33483 | $13,000 | 4 | 3.5 | 3655 | 0.5 mi |
845 Ne Mulberry Dr, Boca Raton, FL 33487 | $13,500 | 4 | 4 | 2750 | 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