Unlock all features! Tap here to upgrade
5924 SE Orange Blossom Trail, Hobe Sound, FL 33455
3 beds • 3 baths • 2400 sqft
$436,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -4.9% first-year return on $91,665 initial cash invested.
-4.9%
Cash On Cash
5.25%
Cap Rate
0.9
DSCR
$3,324
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,665
Downpayment
20%
$87,300
Closing costs
1%
$4,365
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,324
Total Expenses
$3,698
Mortgage P&I
64%
$2,116
Property Taxes
17%
$561
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0