Unlock all features! Tap here to upgrade
1140 DR ML KING JR STREET N, Safety Harbor, FL 34695
3 beds • 2 baths • 1108 sqft
$403,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -4.65% first-year return on $103k initial cash invested.
-4.65%
Cash On Cash
5.34%
Cap Rate
0.87
DSCR
$3,474
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,474 income − $3,872 expenses = $398 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,760
Closing costs
1%
$4,038
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,474
Total Expenses
$3,872
Mortgage P&I
59%
$2,055
Property Taxes
14%
$489
Home Insurance
4%
$147
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382