Unlock all features! Tap here to upgrade
15873 Double Eagle Trail, Delray Beach, FL 33446
3 beds • 3 baths • 2742 sqft
$1,305,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.98% first-year return on $292k initial cash invested.
-7.98%
Cash On Cash
4.83%
Cap Rate
0.78
DSCR
$11,364
Rent
-$1,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,364 income − $13,308 expenses = $1,944 out of pocket
Investment Breakdown
|
Purchase Price
$1306k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,055
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,364
Total Expenses
$13,308
Mortgage P&I
59%
$6,748
Property Taxes
10%
$1,129
Home Insurance
4%
$481
HOA
10%
$1,085
Property Management
12%
$1,364
CapEx
4%
$455
Vacancy
3%
$341
Maintenance
4%
$455
Other
11%
$1,250