Unlock all features! Tap here to upgrade
11584 Dawson Range Road, Boynton Beach, FL 33473
3 beds • 3 baths • 2338 sqft
$1,009,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.76% first-year return on $230k initial cash invested.
-0.76%
Cash On Cash
6.43%
Cap Rate
1.05
DSCR
$10,236
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,236 income − $10,382 expenses = $146 out of pocket
Investment Breakdown
|
Purchase Price
$1009k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,094
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$10,236
Total Expenses
$10,382
Mortgage P&I
50%
$5,147
Property Taxes
11%
$1,131
Home Insurance
4%
$368
HOA
3%
$257
Property Management
12%
$1,228
CapEx
4%
$409
Vacancy
3%
$307
Maintenance
4%
$409
Other
11%
$1,126