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 Long-Term investment with a projected -15.63% first-year return on $109k initial cash invested.
-15.63%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$3,096
Rent
-$1,422
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
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,096
Total Expenses
$4,518
Mortgage P&I
84%
$2,608
Property Taxes
23%
$697
Home Insurance
6%
$182
HOA
7%
$225
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0