Unlock all features! Tap here to upgrade
1307 Tangled Orchard Trace, Loxahatchee, FL 33470
3 beds • 2 baths • 1952 sqft
$532,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.79% first-year return on $130k initial cash invested.
-3.79%
Cash On Cash
5.62%
Cap Rate
0.93
DSCR
$5,336
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,322
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,336
Total Expenses
$5,746
Mortgage P&I
50%
$2,689
Property Taxes
13%
$681
Home Insurance
3%
$168
HOA
7%
$395
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$587