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 might be a fair Long-Term investment with a projected 1.42% first-year return on $91,392 initial cash invested.
1.42%
Cash On Cash
6.78%
Cap Rate
1.16
DSCR
$4,540
Rent
$108
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
$91,392
Downpayment
20%
$87,040
Closing costs
1%
$4,352
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,540
Total Expenses
$4,432
Mortgage P&I
47%
$2,125
Property Taxes
19%
$845
Home Insurance
3%
$152
HOA
3%
$130
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2754 Deer Creek Kelly Brooke Ln, Deerfield Beach, FL 33442 | $5,500 | 2 | 2 | 1780 | 0.5 mi |
2850 Deer Creek Via, Venezia, Deerfield Beach, FL 33442 | $4,850 | 2 | 2 | 2468 | 0.2 mi |
662 Hollows Cir, Deerfield Beach, FL 33442 | $3,950 | 2 | 2 | 1615 | 0.6 mi |
6560 Via, Regina, Boca Raton, FL 33433 | $2,600 | 2 | 2 | 1157 | 0.5 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 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