Unlock all features! Tap here to upgrade
8703 Carmel Mountain Way, Boynton Beach, FL 33473
3 beds • 2 baths • 1994 sqft
$664,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.34% first-year return on $158k initial cash invested.
-2.34%
Cash On Cash
5.76%
Cap Rate
0.99
DSCR
$6,693
Rent
-$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,649
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,693
Total Expenses
$7,001
Mortgage P&I
48%
$3,229
Property Taxes
7%
$486
Home Insurance
4%
$240
HOA
12%
$770
Property Management
12%
$803
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$736