Unlock all features! Tap here to upgrade
209 LINKS TERRACE Boulevard, Daytona Beach, FL 32124
3 beds • 2 baths • 1483 sqft
$342,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -4.94% first-year return on $71,946 initial cash invested.
-4.94%
Cash On Cash
5.45%
Cap Rate
0.9
DSCR
$2,362
Rent
-$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,362 income − $2,658 expenses = $296 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,946
Downpayment
20%
$68,520
Closing costs
1%
$3,426
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,362
Total Expenses
$2,658
Mortgage P&I
73%
$1,733
Property Taxes
5%
$110
Home Insurance
5%
$122
HOA
3%
$79
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0