Unlock all features! Tap here to upgrade
9572 N Crescent View Dr Drive N, Boynton Beach, FL 33437
3 beds • 2 baths • 1788 sqft
$431,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.96% first-year return on $109k initial cash invested.
-2.96%
Cash On Cash
5.65%
Cap Rate
0.96
DSCR
$4,700
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,320
Closing costs
1%
$4,316
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,700
Total Expenses
$4,968
Mortgage P&I
45%
$2,112
Property Taxes
9%
$409
Home Insurance
3%
$158
HOA
15%
$691
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517