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 might be a fair Mid-Term investment with a projected 0.34% first-year return on $96,225 initial cash invested.
0.34%
Cash On Cash
6.7%
Cap Rate
1.1
DSCR
$4,016
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,016 income − $3,989 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,225
Downpayment
20%
$74,500
Closing costs
1%
$3,725
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,016
Total Expenses
$3,989
Mortgage P&I
47%
$1,893
Property Taxes
10%
$390
Home Insurance
3%
$136
HOA
5%
$204
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$120
Maintenance
4%
$161
Other
11%
$442