1021 PRINCESS GATE BOULEVARD, Winter Park, FL 32792
3 beds • 2 baths • 1318 sqft
$401,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.05% first-year return on $102k initial cash invested.
-3.05%
Cash On Cash
6.21%
Cap Rate
0.95
DSCR
$3,800
Rent
-$260
Cashflow
Cash Flow
$3,800 income − $4,060 expenses = $260 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,280
Closing costs
1%
$4,014
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,800
Total Expenses
$4,060
Mortgage P&I
57%
$2,185
Property Taxes
12%
$439
Home Insurance
4%
$144
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418