Unlock all features! Tap here to upgrade
12410 Encore At Ovation Way, Winter Garden, FL 34787
3 beds • 2 baths • 1860 sqft
$639,990
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.95% first-year return on $152k initial cash invested.
-7.95%
Cash On Cash
4.38%
Cap Rate
0.74
DSCR
$4,929
Rent
-$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,929 income − $5,939 expenses = $1,010 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,400
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,929
Total Expenses
$5,939
Mortgage P&I
64%
$3,151
Property Taxes
13%
$664
Home Insurance
5%
$224
HOA
5%
$225
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542