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 Long-Term investment with a projected -14.42% first-year return on $99,750 initial cash invested.
-14.42%
Cash On Cash
3.5%
Cap Rate
0.57
DSCR
$3,251
Rent
-$1,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,251 income − $4,450 expenses = $1,199 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,750
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,251
Total Expenses
$4,450
Mortgage P&I
75%
$2,422
Property Taxes
14%
$440
Home Insurance
5%
$166
HOA
18%
$576
Property Management
10%
$325
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0