Unlock all features! Tap here to upgrade
1968 SUNSET PRESERVE WAY, Port Charlotte, FL 33953
3 beds • 2 baths • 1630 sqft
$265,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.86% first-year return on $73,650 initial cash invested.
-0.86%
Cash On Cash
6.47%
Cap Rate
1.06
DSCR
$3,192
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,192 income − $3,245 expenses = $53 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,192
Total Expenses
$3,245
Mortgage P&I
42%
$1,354
Property Taxes
18%
$587
Home Insurance
3%
$93
HOA
4%
$125
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351