Unlock all features! Tap here to upgrade
9061 GOLDEN MOUNTAIN Circle, Boynton Beach, FL 33473
3 beds • 3 baths • 2685 sqft
$1,150,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.11% first-year return on $242k initial cash invested.
-12.11%
Cash On Cash
3.94%
Cap Rate
0.65
DSCR
$7,477
Rent
-$2,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,477 income − $9,916 expenses = $2,439 out of pocket
Investment Breakdown
|
Purchase Price
$1151k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,507
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,477
Total Expenses
$9,916
Mortgage P&I
78%
$5,841
Property Taxes
12%
$908
Home Insurance
6%
$420
HOA
11%
$802
Property Management
10%
$748
CapEx
5%
$374
Vacancy
6%
$449
Maintenance
5%
$374
Other
0%
$0