Unlock all features! Tap here to upgrade
9531 Crescent View Drive N, Boynton Beach, FL 33437
3 beds • 2 baths • 1788 sqft
$376,500
View on ZillowThis property might be a fair Mid-Term investment with a projected 2.16% first-year return on $97,065 initial cash invested.
2.16%
Cash On Cash
7.04%
Cap Rate
1.2
DSCR
$4,818
Rent
$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,065
Downpayment
20%
$75,300
Closing costs
1%
$3,765
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,818
Total Expenses
$4,643
Mortgage P&I
38%
$1,842
Property Taxes
7%
$343
Home Insurance
3%
$128
HOA
14%
$691
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530