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 Mid-Term investment with a projected -1.29% first-year return on $130k initial cash invested.
-1.29%
Cash On Cash
6.79%
Cap Rate
1.03
DSCR
$5,534
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,534 income − $5,674 expenses = $140 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,336
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,534
Total Expenses
$5,674
Mortgage P&I
53%
$2,938
Property Taxes
7%
$404
Home Insurance
3%
$189
HOA
5%
$262
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$609