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 Long-Term investment with a projected -14.23% first-year return on $237k initial cash invested.
-14.23%
Cash On Cash
3.23%
Cap Rate
0.55
DSCR
$5,694
Rent
-$2,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,694 income − $8,503 expenses = $2,809 out of pocket
Investment Breakdown
|
Purchase Price
$1128k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$226k
Closing costs
1%
$11,281
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,694
Total Expenses
$8,503
Mortgage P&I
98%
$5,557
Property Taxes
18%
$1,025
Home Insurance
7%
$420
HOA
0%
$20
Property Management
10%
$569
CapEx
5%
$285
Vacancy
6%
$342
Maintenance
5%
$285
Other
0%
$0