Unlock all features! Tap here to upgrade
4647 VENETIAN BOULEVARD NE, Saint Petersburg, FL 33703
3 beds • 2 baths • 2529 sqft
$439,300
View on ZillowThis property might be a fair Long-Term investment with a projected 2.46% first-year return on $92,253 initial cash invested.
2.46%
Cash On Cash
7.68%
Cap Rate
1.16
DSCR
$4,050
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,050 income − $3,861 expenses = $189 cash flow
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,253
Downpayment
20%
$87,860
Closing costs
1%
$4,393
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,050
Total Expenses
$3,861
Mortgage P&I
60%
$2,419
Property Taxes
6%
$232
Home Insurance
4%
$158
HOA
0%
$0
Property Management
10%
$405
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0