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 looks like a bad Long-Term investment with a projected -7.11% first-year return on $123k initial cash invested.
-7.11%
Cash On Cash
5.16%
Cap Rate
0.82
DSCR
$3,708
Rent
-$727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,708 income − $4,435 expenses = $727 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,843
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,708
Total Expenses
$4,435
Mortgage P&I
82%
$3,053
Property Taxes
5%
$180
Home Insurance
6%
$210
HOA
1%
$29
Property Management
10%
$371
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0