Unlock all features! Tap here to upgrade
8788 DRUMMER PLANK DRIVE, Wesley Chapel, FL 33545
3 beds • 3 baths • 2494 sqft
$512,600
View on ZillowThis property might be a fair Mid-Term investment with a projected 2.05% first-year return on $126k initial cash invested.
2.05%
Cash On Cash
7.18%
Cap Rate
1.18
DSCR
$6,352
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,352 income − $6,137 expenses = $215 cash flow
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,126
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,352
Total Expenses
$6,137
Mortgage P&I
41%
$2,600
Property Taxes
17%
$1,055
Home Insurance
3%
$184
HOA
2%
$138
Property Management
12%
$762
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$699