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 Long-Term investment with a projected -15.43% first-year return on $120k initial cash invested.
-15.43%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$2,568
Rent
-$1,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,568 income − $4,111 expenses = $1,543 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,716
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,568
Total Expenses
$4,111
Mortgage P&I
113%
$2,895
Property Taxes
13%
$339
Home Insurance
8%
$210
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0