Unlock all features! Tap here to upgrade
13845 Bridgewater Crossings Blvd, Windermere, FL 34786
3 beds • 3 baths • 1636 sqft
$474,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.31% first-year return on $118k initial cash invested.
-2.31%
Cash On Cash
5.86%
Cap Rate
0.98
DSCR
$4,494
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,494 income − $4,720 expenses = $226 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,900
Closing costs
1%
$4,745
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,494
Total Expenses
$4,720
Mortgage P&I
53%
$2,364
Property Taxes
13%
$586
Home Insurance
4%
$171
HOA
2%
$71
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494