Unlock all features! Tap here to upgrade
1901 DORMIEONE ROAD N, Saint Petersburg, FL 33710
3 beds • 3 baths • 2374 sqft
$725,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 4.29% first-year return on $170k initial cash invested.
4.29%
Cash On Cash
7.52%
Cap Rate
1.25
DSCR
$7,252
Rent
$608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,252 income − $6,644 expenses = $608 cash flow
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,252
Total Expenses
$6,644
Mortgage P&I
50%
$3,648
Property Taxes
4%
$276
Home Insurance
4%
$254
HOA
0%
$0
Property Management
12%
$870
CapEx
4%
$290
Vacancy
3%
$218
Maintenance
4%
$290
Other
11%
$798