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 -28.06% first-year return on $141k initial cash invested.
-28.06%
Cash On Cash
-0.8%
Cap Rate
-0.14
DSCR
$784
Rent
-$3,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$784 income − $4,074 expenses = $3,290 out of pocket
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
$784
Total Expenses
$4,074
Mortgage P&I
366%
$2,870
Property Taxes
57%
$444
Home Insurance
27%
$210
HOA
22%
$174
Property Management
15%
$118
CapEx
4%
$31
Vacancy
0%
$0
Maintenance
4%
$31
Other
25%
$196