Unlock all features! Tap here to upgrade
300 N BAY HILLS BOULEVARD, Safety Harbor, FL 34695
3 beds • 2 baths • 1596 sqft
$559,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.55% first-year return on $136k initial cash invested.
-0.55%
Cash On Cash
6.61%
Cap Rate
1.05
DSCR
$5,552
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,552 income − $5,614 expenses = $62 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,599
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,552
Total Expenses
$5,614
Mortgage P&I
53%
$2,924
Property Taxes
11%
$598
Home Insurance
4%
$196
HOA
0%
$8
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611