Unlock all features! Tap here to upgrade
5050 LAKE VALENCIA BOULEVARD W, Palm Harbor, FL 34684
3 beds • 2 baths • 1845 sqft
$584,300
View on ZillowThis property might be a fair Mid-Term investment with a projected 1.71% first-year return on $141k initial cash invested.
1.71%
Cash On Cash
7.14%
Cap Rate
1.14
DSCR
$5,562
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,562 income − $5,362 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,843
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,562
Total Expenses
$5,362
Mortgage P&I
55%
$3,053
Property Taxes
3%
$180
Home Insurance
4%
$210
HOA
1%
$29
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$612