Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.8% first-year return on $114k initial cash invested.
-14.8%
Cash On Cash
3.1%
Cap Rate
0.53
DSCR
$3,140
Rent
-$1,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,435
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,140
Total Expenses
$4,548
Mortgage P&I
85%
$2,654
Property Taxes
27%
$844
Home Insurance
6%
$192
HOA
1%
$42
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3231 Ensenada Way, Miramar, FL 33025 | $3,475 | 3 | 2.5 | 1798 | 0 mi |
2762 Sw 85th Ave, Miramar, FL 33025 | $2,800 | 3 | 3 | 1669 | 0.8 mi |
2465 Sw 99th Way, # 101, Miramar, FL 33025 | $3,249 | 3 | 2.5 | 1839 | 0.6 mi |
9165 Sw 36th Mnr, Miramar, FL 33025 | $3,250 | 3 | 2.5 | 1868 | 0.4 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