Unlock all features! Tap here to upgrade
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 Long-Term investment with a projected -11.03% first-year return on $107k initial cash invested.
-11.03%
Cash On Cash
4.65%
Cap Rate
0.7
DSCR
$3,021
Rent
-$985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $4,006 expenses = $985 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,102
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,021
Total Expenses
$4,006
Mortgage P&I
93%
$2,810
Property Taxes
7%
$224
Home Insurance
6%
$187
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0