Unlock all features! Tap here to upgrade
19227 Cherrystone Way #104, Lakewood Ranch, FL 34211
3 beds • 2 baths • 1741 sqft
$458,497
View on ZillowThis property looks like a bad Mid-Term investment with a projected -4.25% first-year return on $114k initial cash invested.
-4.25%
Cash On Cash
5.38%
Cap Rate
0.91
DSCR
$5,037
Rent
-$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,037 income − $5,442 expenses = $405 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,699
Closing costs
1%
$4,585
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,037
Total Expenses
$5,442
Mortgage P&I
45%
$2,261
Property Taxes
11%
$562
Home Insurance
3%
$160
HOA
15%
$748
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554