7668 SILVERWOOD COURT, Lakewood Ranch, FL 34202
3 beds • 3 baths • 2624 sqft
$1,064,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.01% first-year return on $242k initial cash invested.
-7.01%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$8,714
Rent
-$1,412
Cashflow
Cash Flow
$8,714 income − $10,126 expenses = $1,412 out of pocket
Investment Breakdown
|
Purchase Price
$1065k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,646
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,714
Total Expenses
$10,126
Mortgage P&I
61%
$5,317
Property Taxes
14%
$1,190
Home Insurance
5%
$394
HOA
3%
$261
Property Management
12%
$1,046
CapEx
4%
$349
Vacancy
3%
$261
Maintenance
4%
$349
Other
11%
$959