Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.58% first-year return on $105k initial cash invested.
-14.58%
Cash On Cash
3.22%
Cap Rate
0.55
DSCR
$3,500
Rent
-$1,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100k
Closing costs
1%
$5,014
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,500
Total Expenses
$4,779
Mortgage P&I
70%
$2,448
Property Taxes
13%
$444
Home Insurance
5%
$180
HOA
23%
$797
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8270 Eleuthera Ln, Wellington, FL 33414 | $3,250 | 2 | 2 | 1680 | 1.1 mi |
1902 Via, Castello, Wellington, FL 33411 | $5,800 | 2 | 3 | 1851 | 0.4 mi |
9329 Via, Grande W Unit 9329, Wellington, FL 33411 | $3,500 | 2 | 2.5 | 2229 | 0.2 mi |
9925 Via, Elegante, Wellington, FL 33411 | $3,900 | 2 | 2.5 | 2364 | 0.3 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