Unlock all features! Tap here to upgrade
15183 Bridgewater Crossings Blvd, Winter Garden, FL 34787
3 beds • 3 baths • 1998 sqft
$505,900
View on ZillowThis property might be a fair Mid-Term investment with a projected 0.96% first-year return on $124k initial cash invested.
0.96%
Cash On Cash
6.78%
Cap Rate
1.12
DSCR
$5,412
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,412 income − $5,313 expenses = $99 cash flow
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,059
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,412
Total Expenses
$5,313
Mortgage P&I
47%
$2,545
Property Taxes
10%
$553
Home Insurance
3%
$182
HOA
4%
$195
Property Management
12%
$649
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$595