Unlock all features! Tap here to upgrade
238 COLLEGE GROVE CIRCLE NE, Winter Haven, FL 33881
3 beds • 2 baths • 1834 sqft
$352,900
View on ZillowThis property might be a fair Mid-Term investment with a projected 4.14% first-year return on $92,109 initial cash invested.
4.14%
Cash On Cash
7.65%
Cap Rate
1.26
DSCR
$3,489
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,489 income − $3,171 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,109
Downpayment
20%
$70,580
Closing costs
1%
$3,529
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,489
Total Expenses
$3,171
Mortgage P&I
51%
$1,793
Property Taxes
2%
$62
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384