Unlock all features! Tap here to upgrade
9760 Summerbrook Terrace #A, Boynton Beach, FL 33437
2 beds • 2 baths • 1374 sqft
$272,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -0.06% first-year return on $57,288 initial cash invested.
-0.06%
Cash On Cash
6.61%
Cap Rate
1.13
DSCR
$3,470
Rent
-$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,288
Downpayment
20%
$54,560
Closing costs
1%
$2,728
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,470
Total Expenses
$3,473
Mortgage P&I
38%
$1,332
Property Taxes
5%
$188
Home Insurance
3%
$100
HOA
27%
$950
Property Management
10%
$347
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7275 Summer Tree Dr, Boynton Beach, FL 33437 | $4,300 | 2 | 2 | 1722 | 0.5 mi |
7192 Summer Tree Dr, Boynton Beach, FL 33437 | $3,000 | 2 | 2 | 1722 | 0.5 mi |
6690 Jog Palm Dr, Boynton Beach, FL 33437 | $2,850 | 2 | 2 | 1971 | 0.9 mi |
9926 Watermill Cir, Apt F, Boynton Beach, FL 33437 | $2,500 | 3 | 2 | 1471 | 0.8 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality