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 looks like a bad Long-Term investment with a projected -2.71% first-year return on $153k initial cash invested.
-2.71%
Cash On Cash
5.74%
Cap Rate
0.98
DSCR
$5,648
Rent
-$345
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
$153k
Downpayment
20%
$145k
Closing costs
1%
$7,273
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,648
Total Expenses
$5,993
Mortgage P&I
63%
$3,543
Property Taxes
12%
$684
Home Insurance
5%
$298
HOA
0%
$0
Property Management
10%
$565
CapEx
5%
$282
Vacancy
6%
$339
Maintenance
5%
$282
Other
0%
$0