Unlock all features! Tap here to upgrade
12597 Encore At Ovation Way, Winter Garden, FL 34787
3 beds • 2 baths • 2322 sqft
$520,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.1% first-year return on $127k initial cash invested.
-6.1%
Cash On Cash
4.95%
Cap Rate
0.82
DSCR
$4,644
Rent
-$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,644
Total Expenses
$5,291
Mortgage P&I
56%
$2,608
Property Taxes
15%
$697
Home Insurance
4%
$182
HOA
5%
$225
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511