Unlock all features! Tap here to upgrade
16363 COCONUT PALM DRIVE, Port Charlotte, FL 33953
3 beds • 2 baths • 1470 sqft
$263,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.11% first-year return on $73,398 initial cash invested.
-0.11%
Cash On Cash
6.97%
Cap Rate
1.09
DSCR
$3,306
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,306 income − $3,313 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,398
Downpayment
20%
$52,760
Closing costs
1%
$2,638
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,306
Total Expenses
$3,313
Mortgage P&I
43%
$1,407
Property Taxes
15%
$506
Home Insurance
3%
$96
HOA
5%
$180
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364