Unlock all features! Tap here to upgrade
9663 Sterling Shores Street, Delray Beach, FL 33446
3 beds • 3 baths • 1976 sqft
$1,037,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -1.19% first-year return on $236k initial cash invested.
-1.19%
Cash On Cash
6.19%
Cap Rate
1.03
DSCR
$9,666
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,666 income − $9,900 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$1037k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$207k
Closing costs
1%
$10,372
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,666
Total Expenses
$9,900
Mortgage P&I
54%
$5,199
Property Taxes
6%
$578
Home Insurance
4%
$368
HOA
5%
$468
Property Management
12%
$1,160
CapEx
4%
$387
Vacancy
3%
$290
Maintenance
4%
$387
Other
11%
$1,063