Unlock all features! Tap here to upgrade
6073 Tanglewood Dr NE, Saint Petersburg, FL 33703
3 beds • 2 baths • 1336 sqft
$555,400
View on ZillowThis property might be a fair Mid-Term investment with a projected 3.6% first-year return on $135k initial cash invested.
3.6%
Cash On Cash
7.26%
Cap Rate
1.23
DSCR
$5,709
Rent
$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,554
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,709
Total Expenses
$5,305
Mortgage P&I
48%
$2,728
Property Taxes
8%
$431
Home Insurance
4%
$206
HOA
0%
$0
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628