8204 PELICAN REED CIRCLE, Wesley Chapel, FL 33545
3 beds • 2 baths • 1516 sqft
$332,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.48% first-year return on $69,909 initial cash invested.
-15.48%
Cash On Cash
3.79%
Cap Rate
0.57
DSCR
$2,411
Rent
-$902
Cashflow
Cash Flow
$2,411 income − $3,313 expenses = $902 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,909
Downpayment
20%
$66,580
Closing costs
1%
$3,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,411
Total Expenses
$3,313
Mortgage P&I
76%
$1,833
Property Taxes
25%
$610
Home Insurance
5%
$117
HOA
5%
$125
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0