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 Mid-Term investment with a projected -8% first-year return on $139k initial cash invested.
-8%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$3,418
Rent
-$925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,418 income − $4,343 expenses = $925 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,418
Total Expenses
$4,343
Mortgage P&I
85%
$2,901
Property Taxes
2%
$78
Home Insurance
6%
$201
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376