Unlock all features! Tap here to upgrade
7491 Stirling Bridge Boulevard, Delray Beach, FL 33446
3 beds • 2 baths • 1644 sqft
$538,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -1.63% first-year return on $131k initial cash invested.
-1.63%
Cash On Cash
5.92%
Cap Rate
1
DSCR
$4,590
Rent
-$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,381
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,590
Total Expenses
$4,768
Mortgage P&I
58%
$2,650
Property Taxes
1%
$37
Home Insurance
4%
$194
HOA
7%
$325
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505