Unlock all features! Tap here to upgrade
8820 N Lake Park Cir Circle N, Fort Lauderdale, FL 33328
3 beds • 2 baths • 1382 sqft
$362,500
View on ZillowThis property might be a fair Mid-Term investment with a projected 0.38% first-year return on $94,125 initial cash invested.
0.38%
Cash On Cash
6.72%
Cap Rate
1.12
DSCR
$4,580
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,125
Downpayment
20%
$72,500
Closing costs
1%
$3,625
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,580
Total Expenses
$4,550
Mortgage P&I
40%
$1,818
Property Taxes
19%
$880
Home Insurance
3%
$131
HOA
4%
$164
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504