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 Mid-Term investment with a projected -11.93% first-year return on $218k initial cash invested.
-11.93%
Cash On Cash
3.48%
Cap Rate
0.59
DSCR
$5,895
Rent
-$2,168
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
$218k
Downpayment
20%
$191k
Closing costs
1%
$9,529
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,895
Total Expenses
$8,063
Mortgage P&I
80%
$4,699
Property Taxes
13%
$738
Home Insurance
6%
$350
HOA
5%
$272
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648