Unlock all features! Tap here to upgrade
2001 N VICTORIA PARK Road, Fort Lauderdale, FL 33305
3 beds • 2 baths • 1589 sqft
$1,295,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.24% first-year return on $272k initial cash invested.
-13.24%
Cash On Cash
3.44%
Cap Rate
0.58
DSCR
$5,889
Rent
-$3,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,889 income − $8,889 expenses = $3,000 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,889
Total Expenses
$8,889
Mortgage P&I
109%
$6,414
Property Taxes
8%
$492
Home Insurance
8%
$453
HOA
0%
$0
Property Management
10%
$589
CapEx
5%
$294
Vacancy
6%
$353
Maintenance
5%
$294
Other
0%
$0