Unlock all features! Tap here to upgrade
16378 Bonita Landing Cir, Bonita Springs, FL 34135
3 beds • 3 baths • 2434 sqft
$705,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -6.55% first-year return on $148k initial cash invested.
-6.55%
Cash On Cash
4.73%
Cap Rate
0.84
DSCR
$5,352
Rent
-$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,058
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,352
Total Expenses
$6,161
Mortgage P&I
62%
$3,323
Property Taxes
15%
$799
Home Insurance
5%
$257
HOA
7%
$390
Property Management
10%
$535
CapEx
5%
$268
Vacancy
6%
$321
Maintenance
5%
$268
Other
0%
$0