Unlock all features! Tap here to upgrade
165 SHERWOOD FOREST Drive, Delray Beach, FL 33445
3 beds • 2 baths • 1554 sqft
$669,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.02% first-year return on $159k initial cash invested.
-3.02%
Cash On Cash
6.11%
Cap Rate
0.96
DSCR
$6,788
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,788 income − $7,187 expenses = $399 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,699
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,788
Total Expenses
$7,187
Mortgage P&I
52%
$3,538
Property Taxes
11%
$744
Home Insurance
4%
$262
HOA
5%
$333
Property Management
12%
$815
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$747