Unlock all features! Tap here to upgrade
9758 Harbour Lake Circle, Boynton Beach, FL 33437
3 beds • 2 baths • 1937 sqft
$372,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -0.29% first-year return on $78,288 initial cash invested.
-0.29%
Cash On Cash
6.44%
Cap Rate
1.09
DSCR
$3,841
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,288
Downpayment
20%
$74,560
Closing costs
1%
$3,728
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,841
Total Expenses
$3,860
Mortgage P&I
48%
$1,829
Property Taxes
6%
$233
Home Insurance
3%
$133
HOA
17%
$667
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0