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 Mid-Term investment with a projected -4.26% first-year return on $286k initial cash invested.
-4.26%
Cash On Cash
5.5%
Cap Rate
0.92
DSCR
$11,816
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,816 income − $12,832 expenses = $1,016 out of pocket
Investment Breakdown
|
Purchase Price
$1278k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$256k
Closing costs
1%
$12,780
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,816
Total Expenses
$12,832
Mortgage P&I
54%
$6,403
Property Taxes
11%
$1,242
Home Insurance
4%
$472
HOA
6%
$697
Property Management
12%
$1,418
CapEx
4%
$473
Vacancy
3%
$354
Maintenance
4%
$473
Other
11%
$1,300