Unlock all features! Tap here to upgrade
2378 Deer Creek Lob Lolly Lane, Deerfield Beach, FL 33442
3 beds • 3 baths • 2369 sqft
$1,037,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.28% first-year return on $218k initial cash invested.
-12.28%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$5,519
Rent
-$2,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,519 income − $7,748 expenses = $2,229 out of pocket
Investment Breakdown
|
Purchase Price
$1037k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$207k
Closing costs
1%
$10,371
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,519
Total Expenses
$7,748
Mortgage P&I
95%
$5,251
Property Taxes
12%
$647
Home Insurance
7%
$385
HOA
1%
$30
Property Management
10%
$552
CapEx
5%
$276
Vacancy
6%
$331
Maintenance
5%
$276
Other
0%
$0