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 looks like a bad Long-Term investment with a projected -5.64% first-year return on $117k initial cash invested.
-5.64%
Cash On Cash
5.12%
Cap Rate
0.87
DSCR
$3,806
Rent
-$548
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
$117k
Downpayment
20%
$111k
Closing costs
1%
$5,554
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,806
Total Expenses
$4,354
Mortgage P&I
72%
$2,728
Property Taxes
11%
$431
Home Insurance
5%
$206
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0