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 Mid-Term investment with a projected -3.18% first-year return on $115k initial cash invested.
-3.18%
Cash On Cash
5.74%
Cap Rate
0.94
DSCR
$4,116
Rent
-$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,116 income − $4,420 expenses = $304 out of pocket
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,140
Closing costs
1%
$4,607
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,116
Total Expenses
$4,420
Mortgage P&I
57%
$2,344
Property Taxes
12%
$496
Home Insurance
4%
$166
HOA
0%
$14
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$123
Maintenance
4%
$165
Other
11%
$453