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 Long-Term investment with a projected -14.51% first-year return on $123k initial cash invested.
-14.51%
Cash On Cash
3.16%
Cap Rate
0.54
DSCR
$2,995
Rent
-$1,483
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
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,842
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,995
Total Expenses
$4,478
Mortgage P&I
96%
$2,870
Property Taxes
15%
$444
Home Insurance
7%
$210
HOA
6%
$174
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0