11517 CRESTLAKE VILLAGE DRIVE, Riverview, FL 33569
3 beds • 2 baths • 1425 sqft
$296,800
View on ZillowThis property might be a fair Mid-Term investment with a projected 0.66% first-year return on $80,328 initial cash invested.
0.66%
Cash On Cash
7.06%
Cap Rate
1.11
DSCR
$3,044
Rent
$44
Cashflow
Cash Flow
$3,044 income − $3,000 expenses = $44 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,328
Downpayment
20%
$59,360
Closing costs
1%
$2,968
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$3,000
Mortgage P&I
52%
$1,579
Property Taxes
9%
$263
Home Insurance
3%
$105
HOA
1%
$18
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335