Unlock all features! Tap here to upgrade
12347 HOLLYBUSH TERRACE, Lakewood Ranch, FL 34202
3 beds • 2 baths • 1680 sqft
$405,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.74% first-year return on $103k initial cash invested.
-0.74%
Cash On Cash
6.25%
Cap Rate
1.04
DSCR
$3,666
Rent
-$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,666 income − $3,730 expenses = $64 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,180
Closing costs
1%
$4,059
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,666
Total Expenses
$3,730
Mortgage P&I
55%
$2,030
Property Taxes
8%
$296
Home Insurance
4%
$147
HOA
0%
$10
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403