Page 7 - 1831 NW 1st Ter Pompano Beach, FL 33060

Property Characteristics

FACTS & FEATURES INTERIOR FEATURES
Property Type Single Family Residential Number of Bedrooms 4
Price/sqft $278 Number of Bathrooms 2
Owner Occupied NO

Was this information helpful? Yes No

Rental Strategy

Rental Strategy Mortgage calculator
TRADITIONALRBNB
A
I
Cash Mortgage
COMPARABLE RENTAL INCOME $ 1,767 $ 6,120 Property Value/Price
MONTHLY EXPENSES $850 $2,373

CASH FLOW $917 $3,747 Property Price Valuation Custom Price
$337,450 0 $ 337,450
CASH ON CASH RETURN 3.26% 13.33% N/A

CAP RATE 3.26% 13.33%
Down Payment Loan Amount

$84,362 $ % $253,087
OCCUPANCY RATE % Days 93 60

Mortgage Type
Were these estimates helpful? Yes No Fixed Rate Mortgage
Expenses Loan Term
30 Years Fixed
ONE TIME STARTUP COSTS MONTHLY EXPENSES TRADITIONAL AIRBNB
Interest Rate
INSPECTIONS $ 500 INSURANCE $ 91 $ 91
2.74
TOTAL REPAIR COSTS $ 3500 UTILITIES $ 0 $ 170

PROP. Was this information helpful? Yes No
FURNITURE & APPLIANCES $ 1000 MANAGEMENT $ 177 $ 1530
PROP.
CLOSING COSTS $ 3000 MAINTENANCE $ 281 $ 281

ADD CUSTOM EXPENSE PROP. TAX $ 301 $ 301

HOA DUES $ 0 $ 0
TOTAL $ 8000
RENTAL
INCOME TAXES $ 0 $ 0
CLEANING.
FEES $ 0 $ 0