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 Long-Term investment with a projected -21.28% first-year return on $92,211 initial cash invested.
-21.28%
Cash On Cash
2.44%
Cap Rate
0.37
DSCR
$2,069
Rent
-$1,635
Cashflow
Cash Flow
$2,069 income − $3,704 expenses = $1,635 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,211
Downpayment
20%
$87,820
Closing costs
1%
$4,391
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,069
Total Expenses
$3,704
Mortgage P&I
117%
$2,426
Property Taxes
24%
$494
Home Insurance
8%
$158
HOA
4%
$89
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0