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 -27.9% first-year return on $141k initial cash invested.
-27.9%
Cash On Cash
-0.76%
Cap Rate
-0.13
DSCR
$821
Rent
-$3,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$821 income − $4,092 expenses = $3,271 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
$821
Total Expenses
$4,092
Mortgage P&I
350%
$2,870
Property Taxes
54%
$444
Home Insurance
26%
$210
HOA
21%
$174
Property Management
15%
$123
CapEx
4%
$33
Vacancy
0%
$0
Maintenance
4%
$33
Other
25%
$205