Unlock all features! Tap here to upgrade
10788 Royal Caribbean Circle, Boynton Beach, FL 33437
3 beds • 2 baths • 1679 sqft
$475,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.92% first-year return on $118k initial cash invested.
-3.92%
Cash On Cash
5.64%
Cap Rate
0.92
DSCR
$4,876
Rent
-$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,876 income − $5,261 expenses = $385 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,876
Total Expenses
$5,261
Mortgage P&I
50%
$2,422
Property Taxes
9%
$440
Home Insurance
3%
$166
HOA
12%
$576
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536