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 Long-Term investment with a projected -10% first-year return on $113k initial cash invested.
-10%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$3,060
Rent
-$942
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
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,381
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,060
Total Expenses
$4,002
Mortgage P&I
87%
$2,650
Property Taxes
1%
$37
Home Insurance
6%
$194
HOA
11%
$325
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0