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 Long-Term investment with a projected -10.8% first-year return on $86,520 initial cash invested.
-10.8%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$2,440
Rent
-$779
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
$86,520
Downpayment
20%
$82,400
Closing costs
1%
$4,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,440
Total Expenses
$3,219
Mortgage P&I
83%
$2,016
Property Taxes
17%
$425
Home Insurance
6%
$144
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0