Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.81% first-year return on $92,484 initial cash invested.
-3.81%
Cash On Cash
5.61%
Cap Rate
0.96
DSCR
$4,050
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,484
Downpayment
20%
$88,080
Closing costs
1%
$4,404
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,050
Total Expenses
$4,344
Mortgage P&I
53%
$2,151
Property Taxes
13%
$517
Home Insurance
4%
$161
HOA
11%
$463
Property Management
10%
$405
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7891 Sailing Shores Ter, # 7891, Boynton Beach, FL 33437 | $3,850 | 3 | 2 | 2011 | 0.7 mi |
7891 Sailing Shores Ter, Unit 7891, Boynton Beach, FL 33437 | $3,675 | 3 | 2 | 2011 | 0.7 mi |
9601 Harbour Lake Cir E, Boynton Beach, FL 33437 | $3,500 | 3 | 2 | 2011 | 0.7 mi |
9650 Harbour Lake Cir, Boynton Beach, FL 33437 | $2,975 | 3 | 2 | 1937 | 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