Unlock all features! Tap here to upgrade
13 Little Harbor Way, Deerfield Beach, FL 33441
3 beds • 2 baths • 2651 sqft
$1,270,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -8.31% first-year return on $285k initial cash invested.
-8.31%
Cash On Cash
4.44%
Cap Rate
0.74
DSCR
$8,424
Rent
-$1,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,703
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,424
Total Expenses
$10,397
Mortgage P&I
75%
$6,335
Property Taxes
9%
$725
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$1,011
CapEx
4%
$337
Vacancy
3%
$253
Maintenance
4%
$337
Other
11%
$927