Unlock all features! Tap here to upgrade
10100 PARADISE BOULEVARD, Treasure Island, FL 33706
3 beds • 2 baths • 2024 sqft
$759,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -6.38% first-year return on $159k initial cash invested.
-6.38%
Cash On Cash
5.7%
Cap Rate
0.86
DSCR
$5,591
Rent
-$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,591 income − $6,438 expenses = $847 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$152k
Closing costs
1%
$7,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,591
Total Expenses
$6,438
Mortgage P&I
75%
$4,175
Property Taxes
10%
$543
Home Insurance
5%
$266
HOA
0%
$0
Property Management
10%
$559
CapEx
5%
$280
Vacancy
6%
$335
Maintenance
5%
$280
Other
0%
$0