Unlock all features! Tap here to upgrade
8469 Calabria Lakes Drive, Boynton Beach, FL 33473
3 beds • 2 baths • 1704 sqft
$659,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.41% first-year return on $156k initial cash invested.
-3.41%
Cash On Cash
5.59%
Cap Rate
0.94
DSCR
$6,192
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,594
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,192
Total Expenses
$6,636
Mortgage P&I
53%
$3,267
Property Taxes
11%
$707
Home Insurance
4%
$241
HOA
5%
$315
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681