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 Mid-Term investment with a projected 29.59% first-year return on $1337k initial cash invested.
29.59%
Cash On Cash
13.14%
Cap Rate
2.18
DSCR
$107,256
Rent
$32,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$107,256 income − $74,285 expenses = $32,971 cash flow
Investment Breakdown
|
Purchase Price
$6281k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1337k
Downpayment
20%
$1256k
Closing costs
1%
$62,808
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$107k
Total Expenses
$74,285
Mortgage P&I
29%
$31,525
Property Taxes
3%
$2,744
Home Insurance
2%
$2,415
HOA
1%
$1,134
Property Management
12%
$12,871
CapEx
4%
$4,290
Vacancy
3%
$3,218
Maintenance
4%
$4,290
Other
11%
$11,798