Unlock all features! Tap here to upgrade
24803 RIO VILLA LAKES CIRCLE, Punta Gorda, FL 33950
3 beds • 2 baths • 1557 sqft
$310,600
View on ZillowThis property might be a fair Mid-Term investment with a projected 0.95% first-year return on $83,226 initial cash invested.
0.95%
Cash On Cash
6.91%
Cap Rate
1.14
DSCR
$3,674
Rent
$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,674 income − $3,608 expenses = $66 cash flow
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,226
Downpayment
20%
$62,120
Closing costs
1%
$3,106
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,674
Total Expenses
$3,608
Mortgage P&I
43%
$1,575
Property Taxes
11%
$398
Home Insurance
3%
$114
HOA
7%
$272
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404