Page 7 - 2621 NE 11th Ter Pompano Beach
P. 7
Property Characteristics
FACTS & FEATURES INTERIOR FEATURES
Property Type Single Family Residential Number of Bedrooms 3
Days on Market 50 Number of Bathrooms 2
Year Built 1960
Parking 1 HEATING AND COOLING
Owner Occupied NO Heating Central Furnace (Electric)
MLS ID F10287797 Cooling Central A/C
Listing provided courtesy of
Charles Rutenberg Realty Fort Lauderdale/ Macilia
Louissaint
Was this information helpful? Yes No
Rental Strategy
Rental Strategy Mortgage calculator
A
TRADITIONALRBNB
I
Cash Mortgage
COMPARABLE RENTAL INCOME $ 1,974 $ 3,545 Property Value/Price
MONTHLY EXPENSES $1,031 $1,890
CASH FLOW $943 $1,655 Property Price Valuation Custom Price
$389,000 $373,414 $ 389,000
CASH ON CASH RETURN 2.91% 5.11%
CAP RATE 2.91% 5.11% Down Payment Loan Amount
$97,250 $ % $291,750
OCCUPANCY RATE % Days 93 50
Mortgage Type
Fixed Rate Mortgage
Were these estimates helpful? Yes No
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
Was this information helpful? Yes No
PROP.
FURNITURE & APPLIANCES $ 1000 MANAGEMENT $ 197 $ 886
PROP.
CLOSING COSTS $ 3000 MAINTENANCE $ 324 $ 324
ADD CUSTOM EXPENSE PROP. TAX $ 419 $ 419
HOA DUES $ 0 $ 0
TOTAL $ 8000
RENTAL
INCOME TAXES $ 0 $ 0
CLEANING.
FEES $ 0 $ 0
