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 Long-Term investment with a projected -16.36% first-year return on $134k initial cash invested.
-16.36%
Cash On Cash
2.78%
Cap Rate
0.47
DSCR
$3,286
Rent
-$1,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,286 income − $5,118 expenses = $1,832 out of pocket
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,286
Total Expenses
$5,118
Mortgage P&I
96%
$3,151
Property Taxes
20%
$664
Home Insurance
7%
$224
HOA
7%
$225
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0