Unlock all features! Tap here to upgrade
6502 Boulevard Of Champions, Pompano Beach, FL 33068
3 beds • 2 baths • 1300 sqft
$406,100
View on ZillowThis property might be a fair Mid-Term investment with a projected 6% first-year return on $103k initial cash invested.
6%
Cash On Cash
7.99%
Cap Rate
1.36
DSCR
$4,893
Rent
$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,220
Closing costs
1%
$4,061
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,893
Total Expenses
$4,377
Mortgage P&I
41%
$1,993
Property Taxes
12%
$577
Home Insurance
3%
$143
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538