Unlock all features! Tap here to upgrade
12689 N 68th St Street N, West Palm Beach, FL 33412
3 beds • 2 baths • 1687 sqft
$581,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -7.96% first-year return on $122k initial cash invested.
-7.96%
Cash On Cash
4.68%
Cap Rate
0.78
DSCR
$3,510
Rent
-$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,813
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,510
Total Expenses
$4,320
Mortgage P&I
83%
$2,901
Property Taxes
9%
$306
Home Insurance
6%
$199
HOA
0%
$0
Property Management
10%
$351
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12612 69th St N, West Palm Beach, FL 33412 | $3,700 | 3 | 2 | 1640 | 0.1 mi |
12601 57th Rd N, West Palm Beach, FL 33411 | $3,650 | 3 | 2 | 1665 | 1.1 mi |
12816 67th St N, West Palm Beach, FL 33412 | $3,300 | 3 | 2 | 1869 | 0.2 mi |
13252 78th Pl N, West Palm Beach, FL 33412 | $3,740 | 3 | 2 | 1797 | 1.1 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality