Unlock all features! Tap here to upgrade
7907 Winter Garden Parkway, Fort Pierce, FL 34951
3 beds • 2 baths • 1943 sqft
$366,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.89% first-year return on $94,986 initial cash invested.
-3.89%
Cash On Cash
5.83%
Cap Rate
0.91
DSCR
$3,510
Rent
-$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,510 income − $3,818 expenses = $308 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,986
Downpayment
20%
$73,320
Closing costs
1%
$3,666
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,510
Total Expenses
$3,818
Mortgage P&I
56%
$1,949
Property Taxes
16%
$546
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386