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 Mid-Term investment with a projected -22.15% first-year return on $453k initial cash invested.
-22.15%
Cash On Cash
1.63%
Cap Rate
0.26
DSCR
$7,692
Rent
-$8,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,692 income − $16,044 expenses = $8,352 out of pocket
Investment Breakdown
|
Purchase Price
$2069k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$453k
Downpayment
20%
$414k
Closing costs
1%
$20,693
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,692
Total Expenses
$16,044
Mortgage P&I
141%
$10,847
Property Taxes
19%
$1,469
Home Insurance
10%
$788
HOA
4%
$324
Property Management
12%
$923
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$846