1771 COUNTRY CLUB BOULEVARD, Mount Dora, FL 32757
3 beds • 2 baths • 1252 sqft
$288,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -7.42% first-year return on $60,501 initial cash invested.
-7.42%
Cash On Cash
5.36%
Cap Rate
0.82
DSCR
$2,025
Rent
-$374
Cashflow
Cash Flow
$2,025 income − $2,399 expenses = $374 out of pocket
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,501
Downpayment
20%
$57,620
Closing costs
1%
$2,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,025
Total Expenses
$2,399
Mortgage P&I
77%
$1,559
Property Taxes
6%
$130
Home Insurance
5%
$96
HOA
4%
$88
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0