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 Long-Term investment with a projected -22.01% first-year return on $263k initial cash invested.
-22.01%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$3,404
Rent
-$4,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,404 income − $8,218 expenses = $4,814 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,404
Total Expenses
$8,218
Mortgage P&I
186%
$6,329
Property Taxes
14%
$467
Home Insurance
13%
$438
HOA
3%
$100
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0