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 might be a fair Mid-Term investment with a projected 3.92% first-year return on $89,946 initial cash invested.
3.92%
Cash On Cash
7.6%
Cap Rate
1.25
DSCR
$3,543
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,543 income − $3,249 expenses = $294 cash flow
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,946
Downpayment
20%
$68,520
Closing costs
1%
$3,426
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,543
Total Expenses
$3,249
Mortgage P&I
49%
$1,733
Property Taxes
3%
$110
Home Insurance
3%
$122
HOA
2%
$79
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390