Unlock all features! Tap here to upgrade
12133 Glacier Bay Drive, Boynton Beach, FL 33473
3 beds • 3 baths • 3258 sqft
$1,303,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.44% first-year return on $292k initial cash invested.
-7.44%
Cash On Cash
4.67%
Cap Rate
0.78
DSCR
$10,413
Rent
-$1,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,413 income − $12,222 expenses = $1,809 out of pocket
Investment Breakdown
|
Purchase Price
$1304k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,039
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,413
Total Expenses
$12,222
Mortgage P&I
62%
$6,468
Property Taxes
9%
$972
Home Insurance
5%
$472
HOA
7%
$769
Property Management
12%
$1,250
CapEx
4%
$417
Vacancy
3%
$312
Maintenance
4%
$417
Other
11%
$1,145