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 looks like a bad Long-Term investment with a projected -8.27% first-year return on $68,334 initial cash invested.
-8.27%
Cash On Cash
4.78%
Cap Rate
0.78
DSCR
$2,181
Rent
-$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,181 income − $2,652 expenses = $471 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,334
Downpayment
20%
$65,080
Closing costs
1%
$3,254
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,181
Total Expenses
$2,652
Mortgage P&I
76%
$1,657
Property Taxes
12%
$251
Home Insurance
5%
$116
HOA
3%
$61
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0