Unlock all features! Tap here to upgrade
22859 N Sandalfoot Boulevard, Boca Raton, FL 33428
3 beds • 3 baths • 1778 sqft
$535,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -6.77% first-year return on $112k initial cash invested.
-6.77%
Cash On Cash
4.96%
Cap Rate
0.83
DSCR
$3,883
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,883
Total Expenses
$4,517
Mortgage P&I
68%
$2,650
Property Taxes
15%
$579
Home Insurance
5%
$187
HOA
2%
$92
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0