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 Long-Term investment with a projected -20.33% first-year return on $170k initial cash invested.
-20.33%
Cash On Cash
1.73%
Cap Rate
0.3
DSCR
$2,694
Rent
-$2,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $5,578 expenses = $2,884 out of pocket
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$162k
Closing costs
1%
$8,105
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,694
Total Expenses
$5,578
Mortgage P&I
145%
$3,916
Property Taxes
24%
$659
Home Insurance
11%
$302
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0