Unlock all features! Tap here to upgrade
3701 SHORE ACRES BOULEVARD NE, Saint Petersburg, FL 33703
3 beds • 2 baths • 1191 sqft
$377,800
View on ZillowThis property could be a profitable Mid-Term investment with a projected 15.1% first-year return on $97,338 initial cash invested.
15.1%
Cash On Cash
11.22%
Cap Rate
1.7
DSCR
$5,734
Rent
$1,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,734 income − $4,509 expenses = $1,225 cash flow
Investment Breakdown
|
Purchase Price
$378k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,338
Downpayment
20%
$75,560
Closing costs
1%
$3,778
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,734
Total Expenses
$4,509
Mortgage P&I
36%
$2,080
Property Taxes
7%
$375
Home Insurance
2%
$105
HOA
0%
$0
Property Management
12%
$688
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$631