Unlock all features! Tap here to upgrade
1365 E Barwick Ranch Circle, Delray Beach, FL 33445
3 beds • 2 baths • 1951 sqft
$813,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.42% first-year return on $171k initial cash invested.
-13.42%
Cash On Cash
3.39%
Cap Rate
0.58
DSCR
$4,684
Rent
-$1,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,684 income − $6,595 expenses = $1,911 out of pocket
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,138
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,684
Total Expenses
$6,595
Mortgage P&I
85%
$3,979
Property Taxes
22%
$1,016
Home Insurance
6%
$298
HOA
2%
$85
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0