Unlock all features! Tap here to upgrade
5021 MIRROR LAKES Boulevard, Boynton Beach, FL 33472
3 beds • 2 baths • 1568 sqft
$282,400
View on ZillowThis property could be a profitable Mid-Term investment with a projected 17.15% first-year return on $77,304 initial cash invested.
17.15%
Cash On Cash
11.47%
Cap Rate
1.9
DSCR
$4,398
Rent
$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,398 income − $3,293 expenses = $1,105 cash flow
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,304
Downpayment
20%
$56,480
Closing costs
1%
$2,824
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,398
Total Expenses
$3,293
Mortgage P&I
32%
$1,418
Property Taxes
2%
$89
Home Insurance
2%
$98
HOA
4%
$192
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484