Unlock all features! Tap here to upgrade
9052 Greenstone Ridge Way, Boynton Beach, FL 33473
3 beds • 3 baths • 2210 sqft
$700,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.44% first-year return on $165k initial cash invested.
-2.44%
Cash On Cash
5.87%
Cap Rate
0.99
DSCR
$7,118
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,118 income − $7,454 expenses = $336 out of pocket
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,008
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,118
Total Expenses
$7,454
Mortgage P&I
49%
$3,481
Property Taxes
8%
$544
Home Insurance
4%
$255
HOA
11%
$753
Property Management
12%
$854
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$783