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 Mid-Term investment with a projected -12.42% first-year return on $239k initial cash invested.
-12.42%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$6,234
Rent
-$2,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,234 income − $8,712 expenses = $2,478 out of pocket
Investment Breakdown
|
Purchase Price
$1054k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,541
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,234
Total Expenses
$8,712
Mortgage P&I
85%
$5,281
Property Taxes
11%
$668
Home Insurance
6%
$385
HOA
4%
$259
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$686