311 W TARPON BOULEVARD NW, Port Charlotte, FL 33952
3 beds • 2 baths • 1645 sqft
$453,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.33% first-year return on $95,256 initial cash invested.
-9.33%
Cash On Cash
4.81%
Cap Rate
0.75
DSCR
$2,943
Rent
-$741
Cashflow
Cash Flow
$2,943 income − $3,684 expenses = $741 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,256
Downpayment
20%
$90,720
Closing costs
1%
$4,536
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,943
Total Expenses
$3,684
Mortgage P&I
82%
$2,413
Property Taxes
12%
$340
Home Insurance
6%
$166
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0