Unlock all features! Tap here to upgrade
8156 Mystic Harbor Circle, Boynton Beach, FL 33436
3 beds • 3 baths • 2179 sqft
$586,300
View on ZillowThis property might be a fair Mid-Term investment with a projected 1.51% first-year return on $141k initial cash invested.
1.51%
Cash On Cash
7.21%
Cap Rate
1.14
DSCR
$6,184
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,184 income − $6,007 expenses = $177 cash flow
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,863
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,184
Total Expenses
$6,007
Mortgage P&I
50%
$3,097
Property Taxes
6%
$393
Home Insurance
3%
$210
HOA
3%
$205
Property Management
12%
$742
CapEx
4%
$247
Vacancy
3%
$186
Maintenance
4%
$247
Other
11%
$680