Unlock all features! Tap here to upgrade
8945 SE HARBOR ISLAND Way, Hobe Sound, FL 33455
3 beds • 2 baths • 2329 sqft
$2,069,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -26.6% first-year return on $435k initial cash invested.
-26.6%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$5,128
Rent
-$9,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,128 income − $14,761 expenses = $9,633 out of pocket
Investment Breakdown
|
Purchase Price
$2069k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$435k
Downpayment
20%
$414k
Closing costs
1%
$20,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,128
Total Expenses
$14,761
Mortgage P&I
212%
$10,847
Property Taxes
29%
$1,469
Home Insurance
15%
$788
HOA
6%
$324
Property Management
10%
$513
CapEx
5%
$256
Vacancy
6%
$308
Maintenance
5%
$256
Other
0%
$0