Unlock all features! Tap here to upgrade
11615 Sunset Boulevard, West Palm Beach, FL 33411
2 beds • 2 baths • 1738 sqft
$552,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -7.65% first-year return on $116k initial cash invested.
-7.65%
Cash On Cash
4.64%
Cap Rate
0.79
DSCR
$3,300
Rent
-$740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,524
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,300
Total Expenses
$4,040
Mortgage P&I
82%
$2,713
Property Taxes
8%
$277
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10416 Orchid Reserve Dr, Unit 13B, West Palm Beach, FL 33412 | $4,000 | 2 | 2 | 2327 | 1.8 mi |
31 Clinton Ct, # C, Royal Palm Beach, FL 33411 | $2,300 | 2 | 2 | 1398 | 3 mi |
81 Westecunk Dr, Royal Palm Beach, FL 33411 | $2,550 | 2 | 2 | 1347 | 2.6 mi |
12104 69th St N, Unit 2, West Palm Beach, FL 33412 | $2,400 | 2 | 1 | 1500 | 1.4 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality