3425 CRAPE MYRTLE DRIVE, Hernando Beach, FL 34607
3 beds • 2 baths • 1252 sqft
$351,500
View on ZillowThis property might be a fair Mid-Term investment with a projected 1.33% first-year return on $91,815 initial cash invested.
1.33%
Cash On Cash
7.29%
Cap Rate
1.14
DSCR
$3,813
Rent
$102
Cashflow
Cash Flow
$3,813 income − $3,711 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,815
Downpayment
20%
$70,300
Closing costs
1%
$3,515
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,813
Total Expenses
$3,711
Mortgage P&I
49%
$1,880
Property Taxes
11%
$404
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$419