Unlock all features! Tap here to upgrade
4710 W MUSTANG BOULEVARD, Beverly Hills, FL 34465
3 beds • 2 baths • 1927 sqft
$460,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.27% first-year return on $96,747 initial cash invested.
-12.27%
Cash On Cash
3.89%
Cap Rate
0.64
DSCR
$2,744
Rent
-$989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $3,733 expenses = $989 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,747
Downpayment
20%
$92,140
Closing costs
1%
$4,607
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,744
Total Expenses
$3,733
Mortgage P&I
85%
$2,344
Property Taxes
18%
$496
Home Insurance
6%
$166
HOA
1%
$14
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0