14151 CHICORA CROSSING BOULEVARD, Orlando, FL 32828
3 beds • 2 baths • 1563 sqft
$455,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.98% first-year return on $114k initial cash invested.
-5.98%
Cash On Cash
5.27%
Cap Rate
0.83
DSCR
$3,621
Rent
-$566
Cashflow
Cash Flow
$3,621 income − $4,187 expenses = $566 out of pocket
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,100
Closing costs
1%
$4,555
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,621
Total Expenses
$4,187
Mortgage P&I
67%
$2,423
Property Taxes
6%
$221
Home Insurance
5%
$163
HOA
4%
$148
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398