Unlock all features! Tap here to upgrade
17031 SE 115TH TERRACE ROAD, Summerfield, FL 34491
3 beds • 2 baths • 1925 sqft
$350,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.86% first-year return on $91,605 initial cash invested.
-3.86%
Cash On Cash
5.8%
Cap Rate
0.91
DSCR
$3,165
Rent
-$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,165 income − $3,460 expenses = $295 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,605
Downpayment
20%
$70,100
Closing costs
1%
$3,505
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,165
Total Expenses
$3,460
Mortgage P&I
59%
$1,863
Property Taxes
8%
$243
Home Insurance
4%
$124
HOA
5%
$153
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348