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 Mid-Term investment with a projected -4.32% first-year return on $236k initial cash invested.
-4.32%
Cash On Cash
5.48%
Cap Rate
0.9
DSCR
$8,278
Rent
-$849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,278 income − $9,127 expenses = $849 out of pocket
Investment Breakdown
|
Purchase Price
$1037k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$207k
Closing costs
1%
$10,371
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,278
Total Expenses
$9,127
Mortgage P&I
63%
$5,251
Property Taxes
8%
$647
Home Insurance
5%
$385
HOA
0%
$30
Property Management
12%
$993
CapEx
4%
$331
Vacancy
3%
$248
Maintenance
4%
$331
Other
11%
$911