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 Long-Term investment with a projected -19.11% first-year return on $148k initial cash invested.
-19.11%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$4,766
Rent
-$2,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,766 income − $7,121 expenses = $2,355 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,042
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,766
Total Expenses
$7,121
Mortgage P&I
73%
$3,487
Property Taxes
25%
$1,180
Home Insurance
5%
$226
HOA
21%
$989
Property Management
10%
$477
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0