Unlock all features! Tap here to upgrade
7815 SE 166TH HIBERNIA LANE, The Villages, FL 32162
3 beds • 2 baths • 1854 sqft
$372,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.86% first-year return on $78,225 initial cash invested.
-9.86%
Cash On Cash
4.46%
Cap Rate
0.73
DSCR
$2,677
Rent
-$643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,677 income − $3,320 expenses = $643 out of pocket
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,225
Downpayment
20%
$74,500
Closing costs
1%
$3,725
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,677
Total Expenses
$3,320
Mortgage P&I
71%
$1,893
Property Taxes
15%
$390
Home Insurance
5%
$136
HOA
8%
$204
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0