12142 Colony Preserve Drive, Boynton Beach, FL 33436
3 beds • 3 baths • 1975 sqft
$537,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.79% first-year return on $113k initial cash invested.
-13.79%
Cash On Cash
3.91%
Cap Rate
0.61
DSCR
$3,788
Rent
-$1,296
Cashflow
Cash Flow
$3,788 income − $5,084 expenses = $1,296 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$107k
Closing costs
1%
$5,371
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,788
Total Expenses
$5,084
Mortgage P&I
75%
$2,858
Property Taxes
18%
$666
Home Insurance
5%
$201
HOA
10%
$375
Property Management
10%
$379
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0