Unlock all features! Tap here to upgrade
2021 N Pointe Alexis Dr, Tarpon Springs, FL 34689
3 beds • 2 baths • 2058 sqft
$808,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -16.22% first-year return on $188k initial cash invested.
-16.22%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$4,094
Rent
-$2,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$808k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,082
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,094
Total Expenses
$6,631
Mortgage P&I
97%
$3,970
Property Taxes
13%
$541
Home Insurance
7%
$298
HOA
11%
$430
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450