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 might be a fair Mid-Term investment with a projected 3.14% first-year return on $108k initial cash invested.
3.14%
Cash On Cash
7.26%
Cap Rate
1.23
DSCR
$5,004
Rent
$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,004 income − $4,722 expenses = $282 cash flow
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,340
Closing costs
1%
$4,267
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,004
Total Expenses
$4,722
Mortgage P&I
42%
$2,099
Property Taxes
7%
$356
Home Insurance
3%
$150
HOA
8%
$417
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550