Unlock all features! Tap here to upgrade
7895 Manor Forest Boulevard, Boynton Beach, FL 33436
3 beds • 2 baths • 1511 sqft
$524,600
View on ZillowThis property looks like a bad Airbnb investment with a projected -7.9% first-year return on $128k initial cash invested.
-7.9%
Cash On Cash
4.37%
Cap Rate
0.75
DSCR
$5,480
Rent
-$844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,246
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,480
Total Expenses
$6,324
Mortgage P&I
46%
$2,537
Property Taxes
13%
$733
Home Insurance
4%
$228
HOA
4%
$196
Property Management
15%
$822
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,370