12142 Colony Preserve Drive, Boynton Beach, FL 33436
3 beds • 3 baths • 1975 sqft
$537,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.2% first-year return on $131k initial cash invested.
-3.2%
Cash On Cash
6.11%
Cap Rate
0.96
DSCR
$5,682
Rent
-$349
Cashflow
Cash Flow
$5,682 income − $6,031 expenses = $349 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,371
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,682
Total Expenses
$6,031
Mortgage P&I
50%
$2,858
Property Taxes
12%
$666
Home Insurance
4%
$201
HOA
7%
$375
Property Management
12%
$682
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$625