Unlock all features! Tap here to upgrade
5723 SE ORANGE BLOSSOM Trail, Hobe Sound, FL 33455
3 beds • 2 baths • 1440 sqft
$571,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.84% first-year return on $138k initial cash invested.
-7.84%
Cash On Cash
4.51%
Cap Rate
0.74
DSCR
$3,852
Rent
-$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,852 income − $4,754 expenses = $902 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,716
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,852
Total Expenses
$4,754
Mortgage P&I
75%
$2,895
Property Taxes
9%
$339
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424