Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.12% first-year return on $119k initial cash invested.
-4.12%
Cash On Cash
5.63%
Cap Rate
0.95
DSCR
$5,450
Rent
-$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,664
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,450
Total Expenses
$5,858
Mortgage P&I
51%
$2,792
Property Taxes
13%
$707
Home Insurance
4%
$210
HOA
13%
$733
Property Management
10%
$545
CapEx
5%
$272
Vacancy
6%
$327
Maintenance
5%
$272
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9806 Salty Bay Dr, Delray Beach, FL 33446 | $6,100 | 3 | 2.5 | 1976 | 0.4 mi |
15380 Blue River Rd, Delray Beach, FL 33446 | $6,375 | 3 | 2.5 | 1976 | 0.6 mi |
7759 Great Glen Cir, Delray Beach, FL 33446 | $3,600 | 3 | 2 | 1956 | 2.1 mi |
14181 Castlerock Way, Delray Beach, FL 33446 | $3,550 | 3 | 2 | 1932 | 2 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