Unlock all features! Tap here to upgrade
5510 Tidewater Preserve Blvd, Bradenton, FL 34208
3 beds • 4 baths • 3945 sqft
$1,365,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -13.34% first-year return on $305k initial cash invested.
-13.34%
Cash On Cash
3.42%
Cap Rate
0.56
DSCR
$9,254
Rent
-$3,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,254 income − $12,643 expenses = $3,389 out of pocket
Investment Breakdown
|
Purchase Price
$1366k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,655
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,254
Total Expenses
$12,643
Mortgage P&I
75%
$6,910
Property Taxes
17%
$1,547
Home Insurance
5%
$504
HOA
6%
$536
Property Management
12%
$1,110
CapEx
4%
$370
Vacancy
3%
$278
Maintenance
4%
$370
Other
11%
$1,018