Unlock all features! Tap here to upgrade
1510 Imperial Golf Course Blvd APT 133, Naples, FL 34110
2 beds • 2 baths • 1538 sqft
$270,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.19% first-year return on $56,700 initial cash invested.
-12.19%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$2,570
Rent
-$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,570 income − $3,146 expenses = $576 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$3,146
Mortgage P&I
53%
$1,358
Property Taxes
4%
$105
Home Insurance
4%
$94
HOA
36%
$922
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13093 Castle Harbour Dr, Apt L10, Naples, FL 34110 | $2,595 | 2 | 2 | 1531 | 0.3 mi |
1320 Charleston Square Dr, Apt 203, Naples, FL 34110 | $2,100 | 2 | 2 | 1515 | 0.3 mi |
1520 Imperial Golf Course Blvd, Apt 235, Naples, FL 34110 | $1,895 | 2 | 2 | 1417 | 0 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY