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 Long-Term investment with a projected -16.8% first-year return on $274k initial cash invested.
-16.8%
Cash On Cash
3.02%
Cap Rate
0.49
DSCR
$7,576
Rent
-$3,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,576 income − $11,414 expenses = $3,838 out of pocket
Investment Breakdown
|
Purchase Price
$1306k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$261k
Closing costs
1%
$13,055
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,576
Total Expenses
$11,414
Mortgage P&I
89%
$6,748
Property Taxes
15%
$1,129
Home Insurance
6%
$481
HOA
14%
$1,085
Property Management
10%
$758
CapEx
5%
$379
Vacancy
6%
$455
Maintenance
5%
$379
Other
0%
$0