14151 CHICORA CROSSING BOULEVARD, Orlando, FL 32828
3 beds • 2 baths • 1563 sqft
$455,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -14.67% first-year return on $95,655 initial cash invested.
-14.67%
Cash On Cash
3.62%
Cap Rate
0.57
DSCR
$2,414
Rent
-$1,169
Cashflow
Cash Flow
$2,414 income − $3,583 expenses = $1,169 out of pocket
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,655
Downpayment
20%
$91,100
Closing costs
1%
$4,555
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,414
Total Expenses
$3,583
Mortgage P&I
100%
$2,423
Property Taxes
9%
$221
Home Insurance
7%
$163
HOA
6%
$148
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0