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 looks like a bad Long-Term investment with a projected -4.75% first-year return on $81,039 initial cash invested.
-4.75%
Cash On Cash
5.3%
Cap Rate
0.9
DSCR
$2,838
Rent
-$321
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
$81,039
Downpayment
20%
$77,180
Closing costs
1%
$3,859
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,838
Total Expenses
$3,159
Mortgage P&I
66%
$1,882
Property Taxes
5%
$154
Home Insurance
5%
$140
HOA
9%
$245
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0