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 might be a fair Mid-Term investment with a projected 3.83% first-year return on $166k initial cash invested.
3.83%
Cash On Cash
7.1%
Cap Rate
1.26
DSCR
$8,028
Rent
$530
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
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,058
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,028
Total Expenses
$7,498
Mortgage P&I
41%
$3,323
Property Taxes
10%
$799
Home Insurance
3%
$257
HOA
5%
$390
Property Management
12%
$963
CapEx
4%
$321
Vacancy
3%
$241
Maintenance
4%
$321
Other
11%
$883