Unlock all features! Tap here to upgrade
8293 SE 176TH LAWSON LOOP, The Villages, FL 32162
3 beds • 2 baths • 2048 sqft
$474,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -4.61% first-year return on $118k initial cash invested.
-4.61%
Cash On Cash
5.52%
Cap Rate
0.89
DSCR
$4,592
Rent
-$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,592 income − $5,044 expenses = $452 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,900
Closing costs
1%
$4,745
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,592
Total Expenses
$5,044
Mortgage P&I
53%
$2,449
Property Taxes
14%
$655
Home Insurance
4%
$174
HOA
4%
$204
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505