Unlock all features! Tap here to upgrade
10043 LITTLE ALCOVE LOOP, Winter Garden, FL 34787
3 beds • 3 baths • 2348 sqft
$1,054,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -19.07% first-year return on $221k initial cash invested.
-19.07%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$4,156
Rent
-$3,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,156 income − $7,674 expenses = $3,518 out of pocket
Investment Breakdown
|
Purchase Price
$1054k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$211k
Closing costs
1%
$10,541
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,156
Total Expenses
$7,674
Mortgage P&I
127%
$5,281
Property Taxes
16%
$668
Home Insurance
9%
$385
HOA
6%
$259
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0