Unlock all features! Tap here to upgrade
7603 DEVONBRIDGE GARDEN WAY, Apollo Beach, FL 33572
3 beds • 2 baths • 1176 sqft
$277,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.9% first-year return on $76,275 initial cash invested.
-0.9%
Cash On Cash
6.49%
Cap Rate
1.04
DSCR
$2,998
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,998 income − $3,055 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,275
Downpayment
20%
$55,500
Closing costs
1%
$2,775
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,998
Total Expenses
$3,055
Mortgage P&I
48%
$1,438
Property Taxes
16%
$487
Home Insurance
3%
$100
HOA
0%
$10
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330