Unlock all features! Tap here to upgrade
2555 PAN AMERICAN BOULEVARD, North Port, FL 34287
3 beds • 2 baths • 1176 sqft
$245,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.16% first-year return on $51,597 initial cash invested.
-10.16%
Cash On Cash
4.9%
Cap Rate
0.74
DSCR
$1,738
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,738 income − $2,175 expenses = $437 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,597
Downpayment
20%
$49,140
Closing costs
1%
$2,457
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,738
Total Expenses
$2,175
Mortgage P&I
78%
$1,353
Property Taxes
15%
$256
Home Insurance
5%
$89
HOA
1%
$25
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0