Unlock all features! Tap here to upgrade
7548 Lexington Club Boulevard Apt A, Delray Beach, FL 33446
3 beds • 2 baths • 1657 sqft
$360,700
View on ZillowThis property might be a fair Mid-Term investment with a projected 5.5% first-year return on $93,747 initial cash invested.
5.5%
Cash On Cash
8.5%
Cap Rate
1.34
DSCR
$5,607
Rent
$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,607 income − $5,177 expenses = $430 cash flow
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,747
Downpayment
20%
$72,140
Closing costs
1%
$3,607
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,607
Total Expenses
$5,177
Mortgage P&I
34%
$1,900
Property Taxes
5%
$282
Home Insurance
2%
$130
HOA
17%
$959
Property Management
12%
$673
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$617