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 looks like a bad Long-Term investment with a projected -9.73% first-year return on $65,520 initial cash invested.
-9.73%
Cash On Cash
4.33%
Cap Rate
0.73
DSCR
$2,306
Rent
-$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,306 income − $2,837 expenses = $531 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,520
Downpayment
20%
$62,400
Closing costs
1%
$3,120
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,306
Total Expenses
$2,837
Mortgage P&I
67%
$1,543
Property Taxes
25%
$565
Home Insurance
5%
$114
HOA
1%
$16
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0