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 Long-Term investment with a projected -11.45% first-year return on $58,275 initial cash invested.
-11.45%
Cash On Cash
4.25%
Cap Rate
0.68
DSCR
$1,999
Rent
-$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,999 income − $2,555 expenses = $556 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,275
Downpayment
20%
$55,500
Closing costs
1%
$2,775
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,999
Total Expenses
$2,555
Mortgage P&I
72%
$1,438
Property Taxes
24%
$487
Home Insurance
5%
$100
HOA
1%
$10
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0