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 might be a fair Mid-Term investment with a projected 5% first-year return on $110k initial cash invested.
5%
Cash On Cash
7.62%
Cap Rate
1.31
DSCR
$4,986
Rent
$457
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
$110k
Downpayment
20%
$87,300
Closing costs
1%
$4,365
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,986
Total Expenses
$4,529
Mortgage P&I
42%
$2,116
Property Taxes
11%
$561
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$150
Maintenance
4%
$199
Other
11%
$548