Unlock all features! Tap here to upgrade
13382 Northumberland Circle, Wellington, FL 33414
3 beds • 2 baths • 2237 sqft
$575,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.81% first-year return on $121k initial cash invested.
-12.81%
Cash On Cash
3.58%
Cap Rate
0.61
DSCR
$3,402
Rent
-$1,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,402 income − $4,691 expenses = $1,289 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,752
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,402
Total Expenses
$4,691
Mortgage P&I
83%
$2,833
Property Taxes
22%
$746
Home Insurance
7%
$228
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0