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 looks like a bad Long-Term investment with a projected -5% first-year return on $72,030 initial cash invested.
-5%
Cash On Cash
5.42%
Cap Rate
0.89
DSCR
$2,358
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,030
Downpayment
20%
$68,600
Closing costs
1%
$3,430
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,358
Total Expenses
$2,658
Mortgage P&I
73%
$1,731
Property Taxes
6%
$138
Home Insurance
5%
$124
HOA
2%
$52
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0