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 might be a fair Mid-Term investment with a projected 1.61% first-year return on $190k initial cash invested.
1.61%
Cash On Cash
7.21%
Cap Rate
1.14
DSCR
$8,448
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,448 income − $8,192 expenses = $256 cash flow
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$164k
Closing costs
1%
$8,204
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,448
Total Expenses
$8,192
Mortgage P&I
51%
$4,333
Property Taxes
4%
$316
Home Insurance
3%
$278
HOA
5%
$393
Property Management
12%
$1,014
CapEx
4%
$338
Vacancy
3%
$253
Maintenance
4%
$338
Other
11%
$929