10691 SE JUPITER NARROWS Drive, Hobe Sound, FL 33455
3 beds • 2 baths • 1923 sqft
$558,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -5.76% first-year return on $117k initial cash invested.
-5.76%
Cash On Cash
5.78%
Cap Rate
0.88
DSCR
$4,067
Rent
-$562
Cashflow
Cash Flow
$4,067 income − $4,629 expenses = $562 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$112k
Closing costs
1%
$5,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,067
Total Expenses
$4,629
Mortgage P&I
75%
$3,045
Property Taxes
5%
$217
Home Insurance
5%
$201
HOA
3%
$109
Property Management
10%
$407
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0