Unlock all features! Tap here to upgrade
5101 MAGNOLIA PRESERVE BLVD, Winter Haven, FL 33880
3 beds • 3 baths • 1394 sqft
$255,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -6.31% first-year return on $53,592 initial cash invested.
-6.31%
Cash On Cash
5.75%
Cap Rate
0.87
DSCR
$1,905
Rent
-$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,905 income − $2,187 expenses = $282 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,592
Downpayment
20%
$51,040
Closing costs
1%
$2,552
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,905
Total Expenses
$2,187
Mortgage P&I
74%
$1,410
Property Taxes
8%
$157
Home Insurance
5%
$91
HOA
2%
$35
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0