Unlock all features! Tap here to upgrade
8105 COLLINGWOOD COURT, University Park, FL 34201
3 beds • 3 baths • 2686 sqft
$935,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -8.82% first-year return on $214k initial cash invested.
-8.82%
Cash On Cash
4.98%
Cap Rate
0.75
DSCR
$7,876
Rent
-$1,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,876 income − $9,453 expenses = $1,577 out of pocket
Investment Breakdown
|
Purchase Price
$936k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$214k
Downpayment
20%
$187k
Closing costs
1%
$9,356
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,876
Total Expenses
$9,453
Mortgage P&I
65%
$5,144
Property Taxes
9%
$728
Home Insurance
4%
$346
HOA
7%
$558
Property Management
12%
$945
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$866