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 Long-Term investment with a projected -10.07% first-year return on $118k initial cash invested.
-10.07%
Cash On Cash
4.55%
Cap Rate
0.73
DSCR
$3,701
Rent
-$987
Cashflow
Cash Flow
$3,701 income − $4,688 expenses = $987 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$112k
Closing costs
1%
$5,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,701
Total Expenses
$4,688
Mortgage P&I
79%
$2,924
Property Taxes
16%
$598
Home Insurance
5%
$196
HOA
0%
$8
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0