Unlock all features! Tap here to upgrade
5317 Oakmont Village Circle, Lake Worth, FL 33463
3 beds • 2 baths • 1843 sqft
$510,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.78% first-year return on $107k initial cash invested.
-9.78%
Cash On Cash
4.37%
Cap Rate
0.72
DSCR
$3,294
Rent
-$874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,294 income − $4,168 expenses = $874 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,106
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,294
Total Expenses
$4,168
Mortgage P&I
78%
$2,567
Property Taxes
9%
$283
Home Insurance
6%
$182
HOA
8%
$279
Property Management
10%
$329
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0