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 might be a fair Mid-Term investment with a projected 6.93% first-year return on $94,503 initial cash invested.
6.93%
Cash On Cash
8.67%
Cap Rate
1.37
DSCR
$4,161
Rent
$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,161 income − $3,615 expenses = $546 cash flow
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,503
Downpayment
20%
$72,860
Closing costs
1%
$3,643
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,161
Total Expenses
$3,615
Mortgage P&I
46%
$1,919
Property Taxes
4%
$148
Home Insurance
3%
$131
HOA
0%
$3
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458