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 Long-Term investment with a projected -10.5% first-year return on $88,305 initial cash invested.
-10.5%
Cash On Cash
4.38%
Cap Rate
0.7
DSCR
$2,540
Rent
-$773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,540 income − $3,313 expenses = $773 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,305
Downpayment
20%
$84,100
Closing costs
1%
$4,205
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,540
Total Expenses
$3,313
Mortgage P&I
86%
$2,180
Property Taxes
7%
$180
Home Insurance
6%
$152
HOA
6%
$141
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0