Unlock all features! Tap here to upgrade
2683 Deer Creek Emerald Way N, Deerfield Beach, FL 33442
2 beds • 2 baths • 2029 sqft
$435,200
View on ZillowThis property looks like a bad Airbnb investment with a projected -22.81% first-year return on $103k initial cash invested.
-22.81%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$2,475
Rent
-$1,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$87,040
Closing costs
1%
$4,352
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,475
Total Expenses
$4,440
Mortgage P&I
86%
$2,125
Property Taxes
34%
$845
Home Insurance
6%
$152
HOA
5%
$130
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Zen Modern Golf Villa 3- Locate Between Boca Raton | $3,998 | $212 | 2 | 2 | 0.33 mi |
Nice 2BR/2BTH Deer Creek townhouse | $3,112 | $165 | 2 | 2 | 0.59 mi |
Newly renovated modern apartment near beach | $3,809 | $202 | 2 | 2 | 0.62 mi |
2/2 Fully furnished Condo | $2,584 | $137 | 2 | 2 | 0.48 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality