Unlock all features! Tap here to upgrade
7789 WILDFLOWER SHORES Drive, Delray Beach, FL 33446
3 beds • 3 baths • 2493 sqft
$1,278,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.35% first-year return on $268k initial cash invested.
-13.35%
Cash On Cash
3.58%
Cap Rate
0.6
DSCR
$7,877
Rent
-$2,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,877 income − $10,863 expenses = $2,986 out of pocket
Investment Breakdown
|
Purchase Price
$1278k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$256k
Closing costs
1%
$12,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,877
Total Expenses
$10,863
Mortgage P&I
81%
$6,403
Property Taxes
16%
$1,242
Home Insurance
6%
$472
HOA
9%
$697
Property Management
10%
$788
CapEx
5%
$394
Vacancy
6%
$473
Maintenance
5%
$394
Other
0%
$0