Unlock all features! Tap here to upgrade
447 Whispering Lakes Blvd, Tarpon Springs, FL 34688
3 beds • 2 baths • 2142 sqft
$693,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -14.5% first-year return on $146k initial cash invested.
-14.5%
Cash On Cash
3.02%
Cap Rate
0.53
DSCR
$3,686
Rent
-$1,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,938
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,686
Total Expenses
$5,447
Mortgage P&I
90%
$3,323
Property Taxes
22%
$813
Home Insurance
7%
$254
HOA
3%
$99
Property Management
10%
$369
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0