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 looks like a bad Long-Term investment with a projected -9.08% first-year return on $106k initial cash invested.
-9.08%
Cash On Cash
4.56%
Cap Rate
0.75
DSCR
$3,608
Rent
-$804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,608 income − $4,412 expenses = $804 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,059
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,608
Total Expenses
$4,412
Mortgage P&I
71%
$2,545
Property Taxes
15%
$553
Home Insurance
5%
$182
HOA
5%
$195
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0