Unlock all features! Tap here to upgrade
330 Long Island Avenue, Fort Lauderdale, FL 33312
3 beds • 2 baths • 1616 sqft
$445,300
View on ZillowThis property might be a fair Mid-Term investment with a projected 1.12% first-year return on $112k initial cash invested.
1.12%
Cash On Cash
6.68%
Cap Rate
1.13
DSCR
$4,674
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,674 income − $4,570 expenses = $104 cash flow
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,060
Closing costs
1%
$4,453
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,674
Total Expenses
$4,570
Mortgage P&I
47%
$2,188
Property Taxes
14%
$635
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514