Unlock all features! Tap here to upgrade
5813 NW 23RD TERRACE #ABCD, Gainesville, FL 32653
8 beds • 4 baths • 3600 sqft • 4 units
$450,000
View on ZillowThis property could be a profitable Mid-Term investment with a projected 15.07% first-year return on $143k initial cash invested.
15.07%
Cash On Cash
11.6%
Cap Rate
1.9
DSCR
$6,840
Rent
$1,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,840 income − $5,051 expenses = $1,789 cash flow
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
11%
$48,000
Cashflow
Total Income
$6,840
Total Expenses
$5,051
Mortgage P&I
33%
$2,288
Property Taxes
3%
$196
Home Insurance
2%
$158
HOA
1%
$83
Property Management
12%
$821
CapEx
4%
$274
Vacancy
3%
$205
Maintenance
4%
$274
Other
11%
$752
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality