Unlock all features! Tap here to upgrade
7829 Lexington Club Boulevard #A, Delray Beach, FL 33446
3 beds • 2 baths • 1657 sqft
$433,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 1.84% first-year return on $109k initial cash invested.
1.84%
Cash On Cash
7.72%
Cap Rate
1.17
DSCR
$6,099
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,099 income − $5,932 expenses = $167 cash flow
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,600
Closing costs
1%
$4,330
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,099
Total Expenses
$5,932
Mortgage P&I
39%
$2,374
Property Taxes
6%
$367
Home Insurance
3%
$158
HOA
16%
$959
Property Management
12%
$732
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$671