Unlock all features! Tap here to upgrade
12510 LAKE HATCHINEHA ROAD, Haines City, FL 33844
3 beds • 2 baths • 1936 sqft
$665,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -19.96% first-year return on $140k initial cash invested.
-19.96%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$2,234
Rent
-$2,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,234 income − $4,557 expenses = $2,323 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,234
Total Expenses
$4,557
Mortgage P&I
152%
$3,394
Property Taxes
16%
$349
Home Insurance
10%
$233
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0