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 Long-Term investment with a projected -18.23% first-year return on $136k initial cash invested.
-18.23%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$3,637
Rent
-$2,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,637 income − $5,698 expenses = $2,061 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$129k
Closing costs
1%
$6,461
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,637
Total Expenses
$5,698
Mortgage P&I
89%
$3,246
Property Taxes
13%
$466
Home Insurance
6%
$236
HOA
22%
$804
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0