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 looks like a bad Long-Term investment with a projected -9.41% first-year return on $108k initial cash invested.
-9.41%
Cash On Cash
4.61%
Cap Rate
0.76
DSCR
$4,235
Rent
-$844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,235 income − $5,079 expenses = $844 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,126
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,235
Total Expenses
$5,079
Mortgage P&I
61%
$2,600
Property Taxes
25%
$1,055
Home Insurance
4%
$184
HOA
3%
$138
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0