Unlock all features! Tap here to upgrade
7913 BROADMOOR PINES BOULEVARD, Sarasota, FL 34243
3 beds • 3 baths • 2848 sqft
$985,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.32% first-year return on $225k initial cash invested.
-5.32%
Cash On Cash
5.14%
Cap Rate
0.86
DSCR
$7,281
Rent
-$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,281 income − $8,278 expenses = $997 out of pocket
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,281
Total Expenses
$8,278
Mortgage P&I
68%
$4,927
Property Taxes
7%
$525
Home Insurance
5%
$345
HOA
0%
$6
Property Management
12%
$874
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$801