Unlock all features! Tap here to upgrade
6704 Winterset Gardens Rd, Winter Haven, FL 33884
3 beds • 2 baths • 2418 sqft
$463,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.51% first-year return on $115k initial cash invested.
-3.51%
Cash On Cash
5.59%
Cap Rate
0.92
DSCR
$3,974
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,974 income − $4,312 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,780
Closing costs
1%
$4,639
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,974
Total Expenses
$4,312
Mortgage P&I
59%
$2,339
Property Taxes
11%
$445
Home Insurance
4%
$169
HOA
0%
$8
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437