6504 CARRINGTON SKY DRIVE, Apollo Beach, FL 33572
3 beds • 2 baths • 2658 sqft
$525,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -11.61% first-year return on $128k initial cash invested.
-11.61%
Cash On Cash
3.84%
Cap Rate
0.61
DSCR
$4,096
Rent
-$1,241
Cashflow
Cash Flow
$4,096 income − $5,337 expenses = $1,241 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,253
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,096
Total Expenses
$5,337
Mortgage P&I
67%
$2,760
Property Taxes
23%
$955
Home Insurance
5%
$219
HOA
0%
$9
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451