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 Long-Term investment with a projected -22.76% first-year return on $170k initial cash invested.
-22.76%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$2,729
Rent
-$3,219
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
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,729
Total Expenses
$5,948
Mortgage P&I
145%
$3,970
Property Taxes
20%
$541
Home Insurance
11%
$298
HOA
16%
$430
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0