Unlock all features! Tap here to upgrade
9108 Chrysanthemum Drive, Boynton Beach, FL 33472
3 beds • 2 baths • 1176 sqft
$385,900
View on ZillowThis property might be a fair Mid-Term investment with a projected 4.71% first-year return on $99,039 initial cash invested.
4.71%
Cash On Cash
7.59%
Cap Rate
1.3
DSCR
$4,257
Rent
$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,039
Downpayment
20%
$77,180
Closing costs
1%
$3,859
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,257
Total Expenses
$3,868
Mortgage P&I
44%
$1,882
Property Taxes
4%
$154
Home Insurance
3%
$140
HOA
6%
$245
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468