Unlock all features! Tap here to upgrade
2110 SW Olympic Club Terrace, Palm City, FL 34990
3 beds • 3 baths • 1931 sqft
$426,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -7.42% first-year return on $89,607 initial cash invested.
-7.42%
Cash On Cash
4.81%
Cap Rate
0.82
DSCR
$3,336
Rent
-$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,336 income − $3,890 expenses = $554 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,607
Downpayment
20%
$85,340
Closing costs
1%
$4,267
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,336
Total Expenses
$3,890
Mortgage P&I
63%
$2,099
Property Taxes
11%
$356
Home Insurance
5%
$150
HOA
13%
$417
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0