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 Long-Term investment with a projected -12.59% first-year return on $55,650 initial cash invested.
-12.59%
Cash On Cash
3.97%
Cap Rate
0.65
DSCR
$2,128
Rent
-$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,128 income − $2,712 expenses = $584 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,128
Total Expenses
$2,712
Mortgage P&I
64%
$1,354
Property Taxes
28%
$587
Home Insurance
4%
$93
HOA
6%
$125
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0