Unlock all features! Tap here to upgrade
14332 Ponce De Leon Trl, Port Charlotte, FL 33981
3 beds • 3 baths • 2647 sqft
$952,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.89% first-year return on $200k initial cash invested.
-18.89%
Cash On Cash
2.2%
Cap Rate
0.37
DSCR
$3,930
Rent
-$3,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$953k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$191k
Closing costs
1%
$9,529
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,930
Total Expenses
$7,080
Mortgage P&I
120%
$4,699
Property Taxes
19%
$738
Home Insurance
9%
$350
HOA
7%
$272
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0