Unlock all features! Tap here to upgrade
8755 SE 177th Grassmere St, The Villages, FL 32162
3 beds • 2 baths • 2533 sqft
$620,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -4.94% first-year return on $148k initial cash invested.
-4.94%
Cash On Cash
5.2%
Cap Rate
0.87
DSCR
$5,520
Rent
-$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,520 income − $6,130 expenses = $610 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,204
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,520
Total Expenses
$6,130
Mortgage P&I
56%
$3,078
Property Taxes
13%
$742
Home Insurance
4%
$229
HOA
4%
$204
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$607