1771 COUNTRY CLUB BOULEVARD, Mount Dora, FL 32757
3 beds • 2 baths • 1252 sqft
$288,100
View on ZillowThis property might be a fair Mid-Term investment with a projected 2% first-year return on $78,501 initial cash invested.
2%
Cash On Cash
7.55%
Cap Rate
1.16
DSCR
$3,038
Rent
$131
Cashflow
Cash Flow
$3,038 income − $2,907 expenses = $131 cash flow
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,501
Downpayment
20%
$57,620
Closing costs
1%
$2,881
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,038
Total Expenses
$2,907
Mortgage P&I
51%
$1,559
Property Taxes
4%
$130
Home Insurance
3%
$96
HOA
3%
$88
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334