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 looks like a bad Long-Term investment with a projected -3.13% first-year return on $79,359 initial cash invested.
-3.13%
Cash On Cash
5.7%
Cap Rate
0.96
DSCR
$2,749
Rent
-$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,749 income − $2,956 expenses = $207 out of pocket
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,359
Downpayment
20%
$75,580
Closing costs
1%
$3,779
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,749
Total Expenses
$2,956
Mortgage P&I
68%
$1,864
Property Taxes
9%
$242
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0