Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.89% first-year return on $138k initial cash invested.
-8.89%
Cash On Cash
4.25%
Cap Rate
0.75
DSCR
$4,540
Rent
-$1,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,540
Total Expenses
$5,559
Mortgage P&I
69%
$3,110
Property Taxes
20%
$890
Home Insurance
5%
$229
HOA
3%
$150
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10361 Nw 18th Dr, Plantation, FL 33322 | $3,460 | 4 | 3 | 1984 | 0.8 mi |
2430 Nw 83rd Way, Unit 2430, Sunrise, FL 33322 | $4,600 | 4 | 3 | 1980 | 1.1 mi |
9560 Nw 18th Pl, # 0, Plantation, FL 33322 | $4,249 | 4 | 3 | 2670 | 0.2 mi |
10401 Nw 18th Dr, Plantation, FL 33322 | $4,500 | 4 | 3 | 2580 | 0.8 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