1021 PRINCESS GATE BOULEVARD, Winter Park, FL 32792
3 beds • 2 baths • 1318 sqft
$401,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.73% first-year return on $84,294 initial cash invested.
-12.73%
Cash On Cash
4.24%
Cap Rate
0.65
DSCR
$2,533
Rent
-$894
Cashflow
Cash Flow
$2,533 income − $3,427 expenses = $894 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,294
Downpayment
20%
$80,280
Closing costs
1%
$4,014
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,533
Total Expenses
$3,427
Mortgage P&I
86%
$2,185
Property Taxes
17%
$439
Home Insurance
6%
$144
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0