Unlock all features! Tap here to upgrade
10278 Serene Meadow Drive N, Boca Raton, FL 33428
3 beds • 2 baths • 1462 sqft
$485,700
View on ZillowThis property looks like a bad Mid-Term investment with a projected -4.76% first-year return on $120k initial cash invested.
-4.76%
Cash On Cash
5.27%
Cap Rate
0.88
DSCR
$4,456
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,456 income − $4,932 expenses = $476 out of pocket
Investment Breakdown
|
Purchase Price
$486k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,140
Closing costs
1%
$4,857
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,456
Total Expenses
$4,932
Mortgage P&I
55%
$2,432
Property Taxes
13%
$576
Home Insurance
4%
$175
HOA
5%
$234
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490