Unlock all features! Tap here to upgrade
6181 Country Fair Circle, Boynton Beach, FL 33437
3 beds • 2 baths • 1150 sqft
$393,400
View on ZillowThis property might be a fair Mid-Term investment with a projected 2.64% first-year return on $101k initial cash invested.
2.64%
Cash On Cash
7.8%
Cap Rate
1.18
DSCR
$4,233
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,233 income − $4,012 expenses = $221 cash flow
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,680
Closing costs
1%
$3,934
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,233
Total Expenses
$4,012
Mortgage P&I
51%
$2,166
Property Taxes
3%
$126
Home Insurance
3%
$145
HOA
3%
$136
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466