Unlock all features! Tap here to upgrade
11038 Harbour Springs Circle, Boca Raton, FL 33428
3 beds • 3 baths • 2305 sqft
$807,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -6.46% first-year return on $169k initial cash invested.
-6.46%
Cash On Cash
4.96%
Cap Rate
0.84
DSCR
$5,545
Rent
-$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,545 income − $6,458 expenses = $913 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,070
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,545
Total Expenses
$6,458
Mortgage P&I
72%
$3,972
Property Taxes
9%
$489
Home Insurance
5%
$273
HOA
5%
$283
Property Management
10%
$554
CapEx
5%
$277
Vacancy
6%
$333
Maintenance
5%
$277
Other
0%
$0