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 might be a fair Long-Term investment with a projected 0.12% first-year return on $91,350 initial cash invested.
0.12%
Cash On Cash
6.36%
Cap Rate
1.09
DSCR
$3,776
Rent
$9
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
$91,350
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,776
Total Expenses
$3,767
Mortgage P&I
56%
$2,108
Property Taxes
5%
$204
Home Insurance
4%
$152
HOA
8%
$320
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0