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 might be a fair Mid-Term investment with a projected 3.25% first-year return on $71,592 initial cash invested.
3.25%
Cash On Cash
8.08%
Cap Rate
1.22
DSCR
$2,858
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,858 income − $2,664 expenses = $194 cash flow
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,592
Downpayment
20%
$51,040
Closing costs
1%
$2,552
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,858
Total Expenses
$2,664
Mortgage P&I
49%
$1,410
Property Taxes
5%
$157
Home Insurance
3%
$91
HOA
1%
$35
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314