Unlock all features! Tap here to upgrade
31628 SPOONFLOWER CIRCLE, Wesley Chapel, FL 33545
3 beds • 3 baths • 1719 sqft
$351,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 2.22% first-year return on $91,710 initial cash invested.
2.22%
Cash On Cash
7.18%
Cap Rate
1.18
DSCR
$3,716
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,716 income − $3,546 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,710
Downpayment
20%
$70,200
Closing costs
1%
$3,510
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,716
Total Expenses
$3,546
Mortgage P&I
48%
$1,780
Property Taxes
10%
$365
Home Insurance
3%
$123
HOA
0%
$14
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$111
Maintenance
4%
$149
Other
11%
$409