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 Long-Term investment with a projected -12.88% first-year return on $199k initial cash invested.
-12.88%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$5,804
Rent
-$2,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,804 income − $7,936 expenses = $2,132 out of pocket
Investment Breakdown
|
Purchase Price
$946k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$189k
Closing costs
1%
$9,462
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,804
Total Expenses
$7,936
Mortgage P&I
80%
$4,658
Property Taxes
24%
$1,402
Home Insurance
6%
$350
HOA
0%
$18
Property Management
10%
$580
CapEx
5%
$290
Vacancy
6%
$348
Maintenance
5%
$290
Other
0%
$0