Unlock all features! Tap here to upgrade
7724 Mansfield Hollow Road, Delray Beach, FL 33446
3 beds • 2 baths • 1538 sqft
$400,000
View on ZillowThis property could be a profitable Mid-Term investment with a projected 14.15% first-year return on $102k initial cash invested.
14.15%
Cash On Cash
10.19%
Cap Rate
1.73
DSCR
$5,740
Rent
$1,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,740
Total Expenses
$4,537
Mortgage P&I
34%
$1,963
Property Taxes
3%
$162
Home Insurance
2%
$140
HOA
6%
$320
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$631