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 Long-Term investment with a projected -13.94% first-year return on $76,986 initial cash invested.
-13.94%
Cash On Cash
3.84%
Cap Rate
0.6
DSCR
$2,340
Rent
-$894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,340 income − $3,234 expenses = $894 out of pocket
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,986
Downpayment
20%
$73,320
Closing costs
1%
$3,666
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,340
Total Expenses
$3,234
Mortgage P&I
83%
$1,949
Property Taxes
23%
$546
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0