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 looks like a bad Long-Term investment with a projected -7.03% first-year return on $82,614 initial cash invested.
-7.03%
Cash On Cash
5.56%
Cap Rate
0.84
DSCR
$2,822
Rent
-$484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,822 income − $3,306 expenses = $484 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,614
Downpayment
20%
$78,680
Closing costs
1%
$3,934
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,822
Total Expenses
$3,306
Mortgage P&I
77%
$2,166
Property Taxes
4%
$126
Home Insurance
5%
$145
HOA
5%
$136
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0