Unlock all features! Tap here to upgrade
4801 Shore Acres Blvd NE, Saint Petersburg, FL 33703
3 beds • 2 baths • 1867 sqft
$727,300
View on ZillowThis property might be a fair Mid-Term investment with a projected 7.49% first-year return on $171k initial cash invested.
7.49%
Cash On Cash
8.16%
Cap Rate
1.4
DSCR
$8,472
Rent
$1,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,273
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,472
Total Expenses
$7,406
Mortgage P&I
42%
$3,543
Property Taxes
8%
$684
Home Insurance
4%
$298
HOA
0%
$0
Property Management
12%
$1,017
CapEx
4%
$339
Vacancy
3%
$254
Maintenance
4%
$339
Other
11%
$932