Unlock all features! Tap here to upgrade
4790 Shore Acres Blvd NE, Saint Petersburg, FL 33703
3 beds • 2 baths • 1549 sqft
$799,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.09% first-year return on $168k initial cash invested.
-15.09%
Cash On Cash
2.84%
Cap Rate
0.49
DSCR
$3,338
Rent
-$2,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,338
Total Expenses
$5,451
Mortgage P&I
115%
$3,840
Property Taxes
14%
$463
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0