Unlock all features! Tap here to upgrade
7668 SILVERWOOD COURT, Lakewood Ranch, FL 34202
3 beds • 3 baths • 2624 sqft
$1,064,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.37% first-year return on $224k initial cash invested.
-15.37%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$5,809
Rent
-$2,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,809 income − $8,672 expenses = $2,863 out of pocket
Investment Breakdown
|
Purchase Price
$1065k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$213k
Closing costs
1%
$10,646
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,809
Total Expenses
$8,672
Mortgage P&I
92%
$5,317
Property Taxes
20%
$1,190
Home Insurance
7%
$394
HOA
4%
$261
Property Management
10%
$581
CapEx
5%
$290
Vacancy
6%
$349
Maintenance
5%
$290
Other
0%
$0