250 E TARPON BOULEVARD NW, Port Charlotte, FL 33952
3 beds • 2 baths • 1939 sqft
$510,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.21% first-year return on $125k initial cash invested.
-2.21%
Cash On Cash
6.49%
Cap Rate
0.98
DSCR
$4,532
Rent
-$230
Cashflow
Cash Flow
$4,532 income − $4,762 expenses = $230 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,102
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,532
Total Expenses
$4,762
Mortgage P&I
62%
$2,810
Property Taxes
5%
$224
Home Insurance
4%
$187
HOA
0%
$0
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499