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 Mid-Term investment with a projected -3.79% first-year return on $139k initial cash invested.
-3.79%
Cash On Cash
5.42%
Cap Rate
0.92
DSCR
$5,103
Rent
-$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,103 income − $5,541 expenses = $438 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
$5,103
Total Expenses
$5,541
Mortgage P&I
56%
$2,833
Property Taxes
15%
$746
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561