Unlock all features! Tap here to upgrade
10209 COCOA BEACH STREET, Port Charlotte, FL 33981
3 beds • 2 baths • 2270 sqft
$575,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -14.85% first-year return on $121k initial cash invested.
-14.85%
Cash On Cash
3.17%
Cap Rate
0.52
DSCR
$2,279
Rent
-$1,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,279 income − $3,773 expenses = $1,494 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,279
Total Expenses
$3,773
Mortgage P&I
127%
$2,901
Property Taxes
3%
$78
Home Insurance
9%
$201
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0