Unlock all features! Tap here to upgrade
1014 N APPALACHIAN TERRACE, Crystal River, FL 34429
3 beds • 3 baths • 1744 sqft
$420,900
View on ZillowThis property could be a profitable Mid-Term investment with a projected 10.13% first-year return on $106k initial cash invested.
10.13%
Cash On Cash
9.41%
Cap Rate
1.51
DSCR
$5,364
Rent
$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,364 income − $4,466 expenses = $898 cash flow
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,180
Closing costs
1%
$4,209
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,364
Total Expenses
$4,466
Mortgage P&I
41%
$2,186
Property Taxes
6%
$298
Home Insurance
3%
$157
HOA
0%
$0
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590