Unlock all features! Tap here to upgrade
425 Deer Creek Path E, Deerfield Beach, FL 33442
3 beds • 3 baths • 2190 sqft
$1,128,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.52% first-year return on $255k initial cash invested.
-6.52%
Cash On Cash
4.8%
Cap Rate
0.81
DSCR
$8,541
Rent
-$1,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,541 income − $9,927 expenses = $1,386 out of pocket
Investment Breakdown
|
Purchase Price
$1128k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$226k
Closing costs
1%
$11,281
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,541
Total Expenses
$9,927
Mortgage P&I
65%
$5,557
Property Taxes
12%
$1,025
Home Insurance
5%
$420
HOA
0%
$20
Property Management
12%
$1,025
CapEx
4%
$342
Vacancy
3%
$256
Maintenance
4%
$342
Other
11%
$940