Unlock all features! Tap here to upgrade
2604 ROYAL LIVERPOOL DRIVE, Tarpon Springs, FL 34688
3 beds • 2 baths • 2713 sqft
$646,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -8.99% first-year return on $154k initial cash invested.
-8.99%
Cash On Cash
4.3%
Cap Rate
0.71
DSCR
$5,456
Rent
-$1,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,456 income − $6,607 expenses = $1,151 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,461
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,456
Total Expenses
$6,607
Mortgage P&I
59%
$3,246
Property Taxes
9%
$466
Home Insurance
4%
$236
HOA
15%
$804
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600