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 might be a fair Mid-Term investment with a projected 2.56% first-year return on $94,209 initial cash invested.
2.56%
Cash On Cash
7.07%
Cap Rate
1.19
DSCR
$3,686
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,686 income − $3,485 expenses = $201 cash flow
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,209
Downpayment
20%
$72,580
Closing costs
1%
$3,629
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,686
Total Expenses
$3,485
Mortgage P&I
49%
$1,790
Property Taxes
3%
$113
Home Insurance
5%
$168
HOA
4%
$162
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405