Unlock all features! Tap here to upgrade
27604 Imperial Shores BLVD, Bonita Springs, FL 34134
3 beds • 3 baths • 1122 sqft
$574,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.75% first-year return on $121k initial cash invested.
-15.75%
Cash On Cash
3.48%
Cap Rate
0.53
DSCR
$2,590
Rent
-$1,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,590 income − $4,173 expenses = $1,583 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,590
Total Expenses
$4,173
Mortgage P&I
121%
$3,121
Property Taxes
7%
$177
Home Insurance
8%
$201
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0