Unlock all features! Tap here to upgrade
1258 PARADISE LAKE DRIVE, Tarpon Springs, FL 34689
3 beds • 2 baths • 1680 sqft
$420,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -1.55% first-year return on $106k initial cash invested.
-1.55%
Cash On Cash
6.26%
Cap Rate
1.01
DSCR
$3,810
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,810 income − $3,947 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,100
Closing costs
1%
$4,205
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,810
Total Expenses
$3,947
Mortgage P&I
57%
$2,180
Property Taxes
5%
$180
Home Insurance
4%
$152
HOA
4%
$141
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419