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 Long-Term investment with a projected -9.49% first-year return on $85,239 initial cash invested.
-9.49%
Cash On Cash
4.37%
Cap Rate
0.73
DSCR
$2,444
Rent
-$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,444 income − $3,118 expenses = $674 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,239
Downpayment
20%
$81,180
Closing costs
1%
$4,059
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,444
Total Expenses
$3,118
Mortgage P&I
83%
$2,030
Property Taxes
12%
$296
Home Insurance
6%
$147
HOA
0%
$10
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0