Unlock all features! Tap here to upgrade
8481 SE 168th Kittredge Loop, The Villages, FL 32162
3 beds • 2 baths • 2523 sqft
$810,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -14.1% first-year return on $188k initial cash invested.
-14.1%
Cash On Cash
2.76%
Cap Rate
0.48
DSCR
$4,041
Rent
-$2,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,041 income − $6,252 expenses = $2,211 out of pocket
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,105
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,041
Total Expenses
$6,252
Mortgage P&I
97%
$3,916
Property Taxes
16%
$659
Home Insurance
7%
$302
HOA
0%
$0
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445