14394 SILVER LAKES CIRCLE, Pt Charlotte, FL 33953
3 beds • 2 baths • 1735 sqft
$504,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.28% first-year return on $106k initial cash invested.
-15.28%
Cash On Cash
3.47%
Cap Rate
0.54
DSCR
$2,512
Rent
-$1,350
Cashflow
Cash Flow
$2,512 income − $3,862 expenses = $1,350 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,512
Total Expenses
$3,862
Mortgage P&I
107%
$2,686
Property Taxes
7%
$187
Home Insurance
6%
$163
HOA
7%
$172
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0