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 Mid-Term investment with a projected -0.07% first-year return on $113k initial cash invested.
-0.07%
Cash On Cash
6.83%
Cap Rate
1.07
DSCR
$4,414
Rent
-$7
Cashflow
Cash Flow
$4,414 income − $4,421 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,720
Closing costs
1%
$4,536
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,414
Total Expenses
$4,421
Mortgage P&I
55%
$2,413
Property Taxes
8%
$340
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$132
Maintenance
4%
$177
Other
11%
$486