Unlock all features! Tap here to upgrade
8204 PELICAN REED CIRCLE, Wesley Chapel, FL 33545
3 beds • 2 baths • 1516 sqft
$332,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -4.08% first-year return on $87,909 initial cash invested.
-4.08%
Cash On Cash
6.05%
Cap Rate
0.92
DSCR
$3,616
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,616 income − $3,915 expenses = $299 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,909
Downpayment
20%
$66,580
Closing costs
1%
$3,329
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,616
Total Expenses
$3,915
Mortgage P&I
51%
$1,833
Property Taxes
17%
$610
Home Insurance
3%
$117
HOA
3%
$125
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398