Unlock all features! Tap here to upgrade
7719 S Blue Spring Drive, Pompano Beach, FL 33067
3 beds • 2 baths • 1724 sqft
$704,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -8.41% first-year return on $166k initial cash invested.
-8.41%
Cash On Cash
4.45%
Cap Rate
0.75
DSCR
$7,149
Rent
-$1,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,149 income − $8,312 expenses = $1,163 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,042
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,149
Total Expenses
$8,312
Mortgage P&I
49%
$3,487
Property Taxes
17%
$1,180
Home Insurance
3%
$226
HOA
14%
$989
Property Management
12%
$858
CapEx
4%
$286
Vacancy
3%
$214
Maintenance
4%
$286
Other
11%
$786