Unlock all features! Tap here to upgrade
4887 PEREGRINE POINT CIRCLE E, Sarasota, FL 34231
3 beds • 3 baths • 2417 sqft
$1,123,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -12.74% first-year return on $254k initial cash invested.
-12.74%
Cash On Cash
4.08%
Cap Rate
0.62
DSCR
$7,794
Rent
-$2,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,794 income − $10,490 expenses = $2,696 out of pocket
Investment Breakdown
|
Purchase Price
$1124k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,238
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,794
Total Expenses
$10,490
Mortgage P&I
80%
$6,209
Property Taxes
13%
$1,015
Home Insurance
5%
$420
HOA
3%
$196
Property Management
12%
$935
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$857