Unlock all features! Tap here to upgrade
3909 N PASSION FLOWER WAY, Beverly Hills, FL 34465
3 beds • 2 baths • 1913 sqft
$312,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.6% first-year return on $83,688 initial cash invested.
-0.6%
Cash On Cash
6.46%
Cap Rate
1.05
DSCR
$2,901
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,901 income − $2,943 expenses = $42 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,688
Downpayment
20%
$62,560
Closing costs
1%
$3,128
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,901
Total Expenses
$2,943
Mortgage P&I
56%
$1,611
Property Taxes
8%
$233
Home Insurance
4%
$113
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319