Unlock all features! Tap here to upgrade
10695 STONEBRIDGE Boulevard, Boca Raton, FL 33498
3 beds • 3 baths • 2649 sqft
$820,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -8.03% first-year return on $172k initial cash invested.
-8.03%
Cash On Cash
5.06%
Cap Rate
0.8
DSCR
$5,632
Rent
-$1,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,632 income − $6,785 expenses = $1,153 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,204
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,632
Total Expenses
$6,785
Mortgage P&I
77%
$4,333
Property Taxes
6%
$316
Home Insurance
5%
$278
HOA
7%
$393
Property Management
10%
$563
CapEx
5%
$282
Vacancy
6%
$338
Maintenance
5%
$282
Other
0%
$0