Unlock all features! Tap here to upgrade
10234 HUNTERS HAVEN BOULEVARD, Riverview, FL 33578
3 beds • 2 baths • 1507 sqft
$325,400
View on ZillowThis property might be a fair Mid-Term investment with a projected 1.03% first-year return on $86,334 initial cash invested.
1.03%
Cash On Cash
6.87%
Cap Rate
1.12
DSCR
$3,272
Rent
$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,272 income − $3,198 expenses = $74 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,334
Downpayment
20%
$65,080
Closing costs
1%
$3,254
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,272
Total Expenses
$3,198
Mortgage P&I
51%
$1,657
Property Taxes
8%
$251
Home Insurance
4%
$116
HOA
2%
$61
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360