Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.51% first-year return on $218k initial cash invested.
-12.51%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$5,160
Rent
-$2,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1040k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$208k
Closing costs
1%
$10,398
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,160
Total Expenses
$7,437
Mortgage P&I
100%
$5,185
Property Taxes
10%
$512
Home Insurance
7%
$385
HOA
0%
$13
Property Management
10%
$516
CapEx
5%
$258
Vacancy
6%
$310
Maintenance
5%
$258
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1020 Bayberry Point Dr, Plantation, FL 33324 | $7,500 | 4 | 3 | 2879 | 0.6 mi |
540 Sw 101st Ave, Plantation, FL 33324 | $7,500 | 4 | 3 | 3882 | 0.3 mi |
10897 Canary Island Ct, Plantation, FL 33324 | $8,900 | 4 | 3.5 | 4335 | 0.9 mi |
960 Bayberry Point Dr, Plantation, FL 33324 | $6,500 | 4 | 3 | 2465 | 0.5 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