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 might be a fair Mid-Term investment with a projected 1.14% first-year return on $68,700 initial cash invested.
1.14%
Cash On Cash
7.01%
Cap Rate
1.16
DSCR
$3,855
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,855 income − $3,790 expenses = $65 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$3,855
Total Expenses
$3,790
Mortgage P&I
35%
$1,358
Property Taxes
3%
$105
Home Insurance
2%
$94
HOA
24%
$922
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424
Projection Charts
Investment Value YoY