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 Long-Term investment with a projected -11.75% first-year return on $99,645 initial cash invested.
-11.75%
Cash On Cash
3.89%
Cap Rate
0.65
DSCR
$2,996
Rent
-$976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,996 income − $3,972 expenses = $976 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,645
Downpayment
20%
$94,900
Closing costs
1%
$4,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,996
Total Expenses
$3,972
Mortgage P&I
79%
$2,364
Property Taxes
20%
$586
Home Insurance
6%
$171
HOA
2%
$71
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0