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 Long-Term investment with a projected -14.66% first-year return on $99,645 initial cash invested.
-14.66%
Cash On Cash
3.5%
Cap Rate
0.57
DSCR
$3,061
Rent
-$1,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,061 income − $4,278 expenses = $1,217 out of pocket
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,645
Downpayment
20%
$94,900
Closing costs
1%
$4,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,061
Total Expenses
$4,278
Mortgage P&I
80%
$2,449
Property Taxes
21%
$655
Home Insurance
6%
$174
HOA
7%
$204
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0