Unlock all features! Tap here to upgrade
7932 PICKLEWOOD PARK Drive, Boynton Beach, FL 33437
3 beds • 3 baths • 1843 sqft
$533,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.37% first-year return on $112k initial cash invested.
-11.37%
Cash On Cash
4.63%
Cap Rate
0.7
DSCR
$3,689
Rent
-$1,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,689 income − $4,751 expenses = $1,062 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,336
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,689
Total Expenses
$4,751
Mortgage P&I
80%
$2,938
Property Taxes
11%
$404
Home Insurance
5%
$189
HOA
7%
$262
Property Management
10%
$369
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0