Unlock all features! Tap here to upgrade
1247 Blue Hill Creek Dr, Marco Island, FL 34145
3 beds • 4 baths • 5644 sqft
$6,280,800
View on ZillowThis property could be a profitable Long-Term investment with a projected 13.73% first-year return on $1319k initial cash invested.
13.73%
Cash On Cash
9.59%
Cap Rate
1.59
DSCR
$71,504
Rent
$15,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$71,504 income − $56,408 expenses = $15,096 cash flow
Investment Breakdown
|
Purchase Price
$6281k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1319k
Downpayment
20%
$1256k
Closing costs
1%
$62,808
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$71,504
Total Expenses
$56,408
Mortgage P&I
44%
$31,525
Property Taxes
4%
$2,744
Home Insurance
3%
$2,415
HOA
2%
$1,134
Property Management
10%
$7,150
CapEx
5%
$3,575
Vacancy
6%
$4,290
Maintenance
5%
$3,575
Other
0%
$0