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 might be a fair Mid-Term investment with a projected 3.73% first-year return on $177k initial cash invested.
3.73%
Cash On Cash
8%
Cap Rate
1.21
DSCR
$8,386
Rent
$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,386 income − $7,834 expenses = $552 cash flow
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$152k
Closing costs
1%
$7,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,386
Total Expenses
$7,834
Mortgage P&I
50%
$4,175
Property Taxes
6%
$543
Home Insurance
3%
$266
HOA
0%
$0
Property Management
12%
$1,006
CapEx
4%
$335
Vacancy
3%
$252
Maintenance
4%
$335
Other
11%
$922