Unlock all features! Tap here to upgrade
2355 Deer Creek Country Club Boulevard, Deerfield Beach, FL 33442
3 beds • 2 baths • 2466 sqft
$946,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.78% first-year return on $217k initial cash invested.
-3.78%
Cash On Cash
5.48%
Cap Rate
0.93
DSCR
$8,706
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,706 income − $9,388 expenses = $682 out of pocket
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$189k
Closing costs
1%
$9,462
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,706
Total Expenses
$9,388
Mortgage P&I
54%
$4,658
Property Taxes
16%
$1,402
Home Insurance
4%
$350
HOA
0%
$18
Property Management
12%
$1,045
CapEx
4%
$348
Vacancy
3%
$261
Maintenance
4%
$348
Other
11%
$958