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 Airbnb investment with a projected -13.4% first-year return on $139k initial cash invested.
-13.4%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$4,342
Rent
-$1,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,342 income − $5,892 expenses = $1,550 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,752
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,342
Total Expenses
$5,892
Mortgage P&I
65%
$2,833
Property Taxes
17%
$746
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$651
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,086