Unlock all features! Tap here to upgrade
11655 Pamplona Boulevard, Boynton Beach, FL 33437
3 beds • 2 baths • 2324 sqft
$655,500
View on ZillowThis property might be a fair Mid-Term investment with a projected 0.49% first-year return on $156k initial cash invested.
0.49%
Cash On Cash
6.46%
Cap Rate
1.11
DSCR
$7,052
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,555
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,052
Total Expenses
$6,989
Mortgage P&I
45%
$3,183
Property Taxes
7%
$463
Home Insurance
3%
$238
HOA
10%
$707
Property Management
12%
$846
CapEx
4%
$282
Vacancy
3%
$212
Maintenance
4%
$282
Other
11%
$776