Unlock all features! Tap here to upgrade
232 Thornberry Branch Ln, Daytona Beach, FL 32124
3 beds • 2 baths • 1537 sqft
$343,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 3.88% first-year return on $90,030 initial cash invested.
3.88%
Cash On Cash
7.57%
Cap Rate
1.25
DSCR
$3,537
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,537 income − $3,246 expenses = $291 cash flow
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,030
Downpayment
20%
$68,600
Closing costs
1%
$3,430
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,537
Total Expenses
$3,246
Mortgage P&I
49%
$1,731
Property Taxes
4%
$138
Home Insurance
4%
$124
HOA
1%
$52
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389