Unlock all features! Tap here to upgrade
16581 SE 77th Northridge Ct, The Villages, FL 32162
3 beds • 2 baths • 1850 sqft
$362,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -6.53% first-year return on $76,209 initial cash invested.
-6.53%
Cash On Cash
4.95%
Cap Rate
0.84
DSCR
$2,457
Rent
-$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,457 income − $2,872 expenses = $415 out of pocket
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,209
Downpayment
20%
$72,580
Closing costs
1%
$3,629
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,457
Total Expenses
$2,872
Mortgage P&I
73%
$1,790
Property Taxes
5%
$113
Home Insurance
7%
$168
HOA
7%
$162
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0