Unlock all features! Tap here to upgrade
7908 Mansfield Hollow Road, Delray Beach, FL 33446
3 beds • 3 baths • 1470 sqft
$435,000
View on ZillowThis property could be a profitable Mid-Term investment with a projected 10.46% first-year return on $109k initial cash invested.
10.46%
Cash On Cash
9.07%
Cap Rate
1.56
DSCR
$5,664
Rent
$953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,664
Total Expenses
$4,711
Mortgage P&I
37%
$2,108
Property Taxes
4%
$204
Home Insurance
3%
$152
HOA
6%
$320
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$623