Unlock all features! Tap here to upgrade
26840 Silverado East DR, Bonita Springs, FL 34135
3 beds • 3 baths • 1278 sqft
$377,900
View on ZillowThis property might be a fair Mid-Term investment with a projected 5.9% first-year return on $97,359 initial cash invested.
5.9%
Cash On Cash
7.96%
Cap Rate
1.35
DSCR
$4,124
Rent
$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,124 income − $3,645 expenses = $479 cash flow
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,359
Downpayment
20%
$75,580
Closing costs
1%
$3,779
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,124
Total Expenses
$3,645
Mortgage P&I
45%
$1,864
Property Taxes
6%
$242
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454