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 Long-Term investment with a projected -13.03% first-year return on $141k initial cash invested.
-13.03%
Cash On Cash
4.01%
Cap Rate
0.63
DSCR
$4,525
Rent
-$1,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,525 income − $6,053 expenses = $1,528 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,525
Total Expenses
$6,053
Mortgage P&I
78%
$3,538
Property Taxes
16%
$744
Home Insurance
6%
$262
HOA
7%
$333
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$272
Maintenance
5%
$226
Other
0%
$0