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 Airbnb investment with a projected -19.74% first-year return on $141k initial cash invested.
-19.74%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$2,663
Rent
-$2,314
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
$2,663
Total Expenses
$4,977
Mortgage P&I
108%
$2,870
Property Taxes
17%
$444
Home Insurance
8%
$210
HOA
7%
$174
Property Management
15%
$399
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666