Unlock all features! Tap here to upgrade
6001 Wedgewood Village Circle, Lake Worth, FL 33463
3 beds • 3 baths • 2236 sqft
$710,500
View on ZillowThis property might be a fair Mid-Term investment with a projected 0.95% first-year return on $167k initial cash invested.
0.95%
Cash On Cash
7.05%
Cap Rate
1.11
DSCR
$7,196
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,196 income − $7,063 expenses = $133 cash flow
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,105
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,196
Total Expenses
$7,063
Mortgage P&I
52%
$3,753
Property Taxes
5%
$347
Home Insurance
3%
$245
HOA
4%
$270
Property Management
12%
$864
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$792