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 looks like a bad Long-Term investment with a projected -8.31% first-year return on $123k initial cash invested.
-8.31%
Cash On Cash
5.01%
Cap Rate
0.79
DSCR
$4,123
Rent
-$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,123 income − $4,976 expenses = $853 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,863
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,123
Total Expenses
$4,976
Mortgage P&I
75%
$3,097
Property Taxes
10%
$393
Home Insurance
5%
$210
HOA
5%
$205
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0