27604 Imperial Shores BLVD, Bonita Springs, FL 34134
3 beds • 3 baths • 1122 sqft
$574,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -8.08% first-year return on $139k initial cash invested.
-8.08%
Cash On Cash
4.89%
Cap Rate
0.75
DSCR
$3,885
Rent
-$934
Cashflow
Cash Flow
$3,885 income − $4,819 expenses = $934 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,745
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,885
Total Expenses
$4,819
Mortgage P&I
80%
$3,121
Property Taxes
5%
$177
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427