Unlock all features! Tap here to upgrade
414 WEKIVA RAPIDS DRIVE, Altamonte Springs, FL 32714
3 beds • 3 baths • 1567 sqft
$364,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -2.32% first-year return on $76,503 initial cash invested.
-2.32%
Cash On Cash
6.29%
Cap Rate
1
DSCR
$2,774
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,774 income − $2,922 expenses = $148 out of pocket
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,503
Downpayment
20%
$72,860
Closing costs
1%
$3,643
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,774
Total Expenses
$2,922
Mortgage P&I
69%
$1,919
Property Taxes
5%
$148
Home Insurance
5%
$131
HOA
0%
$3
Property Management
10%
$277
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0