1210 BRANDY LAKE VIEW CIRCLE, Winter Garden, FL 34787
3 beds • 2 baths • 1502 sqft
$439,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -12.16% first-year return on $110k initial cash invested.
-12.16%
Cash On Cash
3.92%
Cap Rate
0.59
DSCR
$3,104
Rent
-$1,117
Cashflow
Cash Flow
$3,104 income − $4,221 expenses = $1,117 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,820
Closing costs
1%
$4,391
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,104
Total Expenses
$4,221
Mortgage P&I
78%
$2,426
Property Taxes
16%
$494
Home Insurance
5%
$158
HOA
3%
$89
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341