Unlock all features! Tap here to upgrade
10691 SE JUPITER NARROWS Drive, Hobe Sound, FL 33455
3 beds • 2 baths • 1923 sqft
$558,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 4.03% first-year return on $135k initial cash invested.
4.03%
Cash On Cash
8.05%
Cap Rate
1.23
DSCR
$6,100
Rent
$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,100 income − $5,646 expenses = $454 cash flow
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,580
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,100
Total Expenses
$5,646
Mortgage P&I
50%
$3,045
Property Taxes
4%
$217
Home Insurance
3%
$201
HOA
2%
$109
Property Management
12%
$732
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$671