Unlock all features! Tap here to upgrade
7136 QUAIL HOLLOW BOULEVARD, Wesley Chapel, FL 33544
3 beds • 2 baths • 2692 sqft
$729,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.27% first-year return on $171k initial cash invested.
-5.27%
Cash On Cash
5.45%
Cap Rate
0.87
DSCR
$6,087
Rent
-$752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,087 income − $6,839 expenses = $752 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,295
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,087
Total Expenses
$6,839
Mortgage P&I
63%
$3,824
Property Taxes
11%
$675
Home Insurance
4%
$271
HOA
0%
$0
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$183
Maintenance
4%
$243
Other
11%
$670