Unlock all features! Tap here to upgrade
5011 Stoney Point Gln, Lakewood Ranch, FL 34211
3 beds • 4 baths • 2808 sqft
$1,099,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.47% first-year return on $231k initial cash invested.
-15.47%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$4,673
Rent
-$2,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,673
Total Expenses
$7,650
Mortgage P&I
116%
$5,402
Property Taxes
5%
$244
Home Insurance
8%
$385
HOA
9%
$404
Property Management
10%
$467
CapEx
5%
$234
Vacancy
6%
$280
Maintenance
5%
$234
Other
0%
$0