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 Long-Term investment with a projected -9.61% first-year return on $65,688 initial cash invested.
-9.61%
Cash On Cash
4.53%
Cap Rate
0.73
DSCR
$1,934
Rent
-$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,934 income − $2,460 expenses = $526 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,688
Downpayment
20%
$62,560
Closing costs
1%
$3,128
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,934
Total Expenses
$2,460
Mortgage P&I
83%
$1,611
Property Taxes
12%
$233
Home Insurance
6%
$113
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0