Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.3% first-year return on $104k initial cash invested.
-10.3%
Cash On Cash
4.01%
Cap Rate
0.69
DSCR
$2,780
Rent
-$892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,980
Closing costs
1%
$4,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,780
Total Expenses
$3,672
Mortgage P&I
87%
$2,407
Property Taxes
9%
$239
Home Insurance
7%
$182
HOA
4%
$121
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
99 Bay Lake Dr, Ormond Beach, FL 32174 | $3,000 | 3 | 2 | 1931 | 0.1 mi |
5 Villa Lago Ln, Ormond Beach, FL 32174 | $2,245 | 3 | 2 | 1935 | 0.2 mi |
27 Bay Ct, Ormond Beach, FL 32174 | $4,000 | 3 | 2 | 2101 | 0.3 mi |
37 Bay Pointe Dr, Ormond Beach, FL 32174 | $3,150 | 3 | 2 | 1936 | 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