Unlock all features! Tap here to upgrade
2470 Sweetwater Country Club Dr, Apopka, FL 32712
3 beds • 3 baths • 2889 sqft
$625,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -9.7% first-year return on $149k initial cash invested.
-9.7%
Cash On Cash
3.85%
Cap Rate
0.66
DSCR
$4,142
Rent
-$1,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,142
Total Expenses
$5,349
Mortgage P&I
74%
$3,047
Property Taxes
9%
$354
Home Insurance
5%
$219
HOA
8%
$320
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456