Unlock all features! Tap here to upgrade
12491 SPARROW HAWK AVENUE, Weeki Wachee, FL 34614
3 beds • 2 baths • 1806 sqft
$368,900
View on ZillowThis property might be a fair Mid-Term investment with a projected 1.6% first-year return on $95,469 initial cash invested.
1.6%
Cash On Cash
6.99%
Cap Rate
1.15
DSCR
$3,688
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,688 income − $3,561 expenses = $127 cash flow
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,469
Downpayment
20%
$73,780
Closing costs
1%
$3,689
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,688
Total Expenses
$3,561
Mortgage P&I
51%
$1,875
Property Taxes
8%
$299
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406