Unlock all features! Tap here to upgrade
16359 S Port Harbor Blvd, Port Charlotte, FL 33953
3 beds • 2 baths • 1823 sqft
$312,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 0.66% first-year return on $83,520 initial cash invested.
0.66%
Cash On Cash
6.64%
Cap Rate
1.12
DSCR
$3,459
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,459 income − $3,413 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,520
Downpayment
20%
$62,400
Closing costs
1%
$3,120
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,459
Total Expenses
$3,413
Mortgage P&I
45%
$1,543
Property Taxes
16%
$565
Home Insurance
3%
$114
HOA
0%
$16
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380