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 Long-Term investment with a projected -14.09% first-year return on $130k initial cash invested.
-14.09%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$3,680
Rent
-$1,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,680 income − $5,210 expenses = $1,530 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,204
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,680
Total Expenses
$5,210
Mortgage P&I
84%
$3,078
Property Taxes
20%
$742
Home Insurance
6%
$229
HOA
6%
$204
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0