Unlock all features! Tap here to upgrade
2165 SE 7th Ave Avenue SE, Vero Beach, FL 32962
3 beds • 3 baths • 2727 sqft
$1,250,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -16.96% first-year return on $281k initial cash invested.
-16.96%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$5,106
Rent
-$3,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,106 income − $9,070 expenses = $3,964 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,106
Total Expenses
$9,070
Mortgage P&I
124%
$6,329
Property Taxes
9%
$467
Home Insurance
9%
$438
HOA
2%
$100
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562