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 could be a profitable Mid-Term investment with a projected 13.07% first-year return on $110k initial cash invested.
13.07%
Cash On Cash
10.55%
Cap Rate
1.6
DSCR
$6,075
Rent
$1,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,075 income − $4,874 expenses = $1,201 cash flow
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,860
Closing costs
1%
$4,393
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,075
Total Expenses
$4,874
Mortgage P&I
40%
$2,419
Property Taxes
4%
$232
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668