Unlock all features! Tap here to upgrade
6869 Fountains Circle #6869, Lake Worth, FL 33467
3 beds • 3 baths • 2075 sqft
$283,500
View on ZillowThis property could be a profitable Mid-Term investment with a projected 10.03% first-year return on $77,535 initial cash invested.
10.03%
Cash On Cash
9.55%
Cap Rate
1.62
DSCR
$5,307
Rent
$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,535
Downpayment
20%
$56,700
Closing costs
1%
$2,835
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,307
Total Expenses
$4,659
Mortgage P&I
26%
$1,396
Property Taxes
7%
$392
Home Insurance
2%
$99
HOA
18%
$968
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584