Unlock all features! Tap here to upgrade
5108 BUTTERFLY SHELL DRIVE, Apollo Beach, FL 33572
3 beds • 2 baths • 2024 sqft
$374,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.14% first-year return on $78,603 initial cash invested.
-15.14%
Cash On Cash
3.43%
Cap Rate
0.55
DSCR
$2,420
Rent
-$992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,420 income − $3,412 expenses = $992 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,603
Downpayment
20%
$74,860
Closing costs
1%
$3,743
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,420
Total Expenses
$3,412
Mortgage P&I
80%
$1,941
Property Taxes
29%
$697
Home Insurance
6%
$135
HOA
0%
$10
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0