Unlock all features! Tap here to upgrade
13958 Magnolia Ridge Loop, Winter Garden, FL 34787
3 beds • 2 baths • 2075 sqft
$584,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.26% first-year return on $141k initial cash invested.
-6.26%
Cash On Cash
4.76%
Cap Rate
0.81
DSCR
$4,492
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,842
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,492
Total Expenses
$5,226
Mortgage P&I
64%
$2,870
Property Taxes
10%
$444
Home Insurance
5%
$210
HOA
4%
$174
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494