Unlock all features! Tap here to upgrade
5135 Palm Ridge Boulevard, Delray Beach, FL 33484
3 beds • 2 baths • 1736 sqft
$560,100
View on ZillowThis property might be a fair Mid-Term investment with a projected 5.8% first-year return on $136k initial cash invested.
5.8%
Cash On Cash
7.59%
Cap Rate
1.33
DSCR
$5,792
Rent
$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,601
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,792
Total Expenses
$5,137
Mortgage P&I
46%
$2,657
Property Taxes
5%
$304
Home Insurance
4%
$206
HOA
0%
$0
Property Management
12%
$695
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$637