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 looks like a bad Long-Term investment with a projected -7.53% first-year return on $77,469 initial cash invested.
-7.53%
Cash On Cash
4.92%
Cap Rate
0.81
DSCR
$2,459
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,459 income − $2,945 expenses = $486 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,469
Downpayment
20%
$73,780
Closing costs
1%
$3,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,459
Total Expenses
$2,945
Mortgage P&I
76%
$1,875
Property Taxes
12%
$299
Home Insurance
5%
$131
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0