Unlock all features! Tap here to upgrade
1433 Tommy Hitchcock Ave, Daytona Beach, FL 32124
3 beds • 2 baths • 1099 sqft
$247,400
View on ZillowThis property might be a fair Long-Term investment with a projected 1.96% first-year return on $51,954 initial cash invested.
1.96%
Cash On Cash
7.19%
Cap Rate
1.15
DSCR
$2,056
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,056 income − $1,971 expenses = $85 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,954
Downpayment
20%
$49,480
Closing costs
1%
$2,474
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,056
Total Expenses
$1,971
Mortgage P&I
63%
$1,295
Property Taxes
4%
$80
Home Insurance
3%
$61
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0