Unlock all features! Tap here to upgrade
8427 W Blue Spring Drive, Pompano Beach, FL 33067
3 beds • 2 baths • 1724 sqft
$677,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.94% first-year return on $160k initial cash invested.
-5.94%
Cash On Cash
4.96%
Cap Rate
0.84
DSCR
$6,964
Rent
-$794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,775
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,964
Total Expenses
$7,758
Mortgage P&I
48%
$3,313
Property Taxes
13%
$908
Home Insurance
3%
$243
HOA
13%
$925
Property Management
12%
$836
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$766