Unlock all features! Tap here to upgrade
7667 CASA GRANDE Boulevard, Keystone Heights, FL 32656
3 beds • 2 baths • 1456 sqft
$267,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 9.7% first-year return on $74,070 initial cash invested.
9.7%
Cash On Cash
9.09%
Cap Rate
1.56
DSCR
$3,237
Rent
$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,070
Downpayment
20%
$53,400
Closing costs
1%
$2,670
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,237
Total Expenses
$2,638
Mortgage P&I
40%
$1,294
Property Taxes
5%
$149
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356