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 Long-Term investment with a projected -15.53% first-year return on $96,284 initial cash invested.
-15.53%
Cash On Cash
3.1%
Cap Rate
0.52
DSCR
$3,358
Rent
-$1,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,358 income − $4,604 expenses = $1,246 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,284
Downpayment
20%
$91,699
Closing costs
1%
$4,585
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,358
Total Expenses
$4,604
Mortgage P&I
67%
$2,261
Property Taxes
17%
$562
Home Insurance
5%
$160
HOA
22%
$748
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0