Unlock all features! Tap here to upgrade
1230 SW Valencia Heights Ave, Dunnellon, FL 34431
3 beds • 3 baths • 2088 sqft
$412,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -1.94% first-year return on $105k initial cash invested.
-1.94%
Cash On Cash
5.8%
Cap Rate
0.99
DSCR
$3,660
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,400
Closing costs
1%
$4,120
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,660
Total Expenses
$3,829
Mortgage P&I
55%
$2,016
Property Taxes
12%
$425
Home Insurance
4%
$144
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$403