$377,700
Investment Summary
- Monthly Cash Flow
- -$829
- Cap Rate
- 3.7%
- Cash-on-Cash Return
- -11.5%
- Debt Coverage Ratio
- 0.58
- Internal Rate of Return (5 years)
- -7.1%
Cash Flow
Net Operating Income (NOI) minus mortgage payments.
Calculation:
NOI - Mortgage Payments
Cap Rate (Market Value)
Capitalization Rate is a rate of return that compares the yearly Net Operating Income (NOI) to the market value.
Calculation:
NOI / Market Value
Cash-on-Cash Return (CoC)
Annual Cash Flow / Cash Invested
Calculation:
Annual cash flow divided by initial cash invested.
Debt Coverage Ratio (DCR)
Net Operating Income (NOI) divided by total debt payments.
Calculation:
NOI / Total Debt Payments
Internal Rate of Return (IRR)
A metric for assessing profitability over time. IRR is the discount rate at which the net present value (NPV) of all future cash flows (positive and negative) from an investment equals zero — including both periodic cash flow (such as rent) and a projected sale at the end of the holding period. It represents the expected annualized return, accounting for income, expenses, and the recovery of capital through a future sale.
Property Description
SUPER-QUICK 5-10 min. HARBOR ACCESS! Sold "TURNKEY- FURNISHED" ENJOY NOW! Perfect home for seasonal get-a-way or year-round residence- no rental restrictions! NO HOA> Nothing to do here but RELAX. FISH. BOAT. REPEAT! 80' OF CANAL FRONTAGE on the PELLAM WATERWAY. Ready for immediate occupancy or RENTAL INCOME! This is a lovely neighborhood; this house sits across the street from the "Rockledge Estate Section". The view from the front- is a big lawn with mossy oak trees & a brilliant Royal Poinciana...the back yard is a rolling spacious lawn, lots of tropical landscaping & an enormous shady Mango tree, that produces the sweetest-juiciest mangoes you will ever have - the view over the CANAL will provide the sweetest- SUPER GOLDEN-ORANGE SUNSETS too! A never-ending supply of "HAPPY HOURS" here. Mango MARGARITAS Anyone? UNDERGROUND electric service just installed on the street! The EAST-WEST orientation of the house will provide LOVELY CROSS BREEZES in the home too! METAL ROOF IN 2023! Blown-in insulation 2023. UPDATED electric service box. All windows REPLACED with PGT IMPACT GLASS- quick close accordion storm shutters protect the sliders to lanai. (Save the POPCORN for movie night! All the ceilings here are updated with a new finish) FAVORITE FEATURE: All the interior doors are a hand finished solid wood, Arch Top, rustic V- Groove Knotty Pine. WHITEWASHED! GORGEOUS, a labor of love. All hardware Antique bronze. KITCHEN IS FABULOUS: Remodeled with gorgeous high-end Shaker Style wood cabinetry, a combination of Crisp White and Seaside Blue paint color combination creates the perfect coastal look. All are topped with a Swirling Viscount White Granite with a WATERFALL granite side EDGE. Deep Single bowl sink with Spring -Handle Moen Faucet, antique bronze finish. Backsplash is a rustic textural subway tile. Top cabinets are 42" high, Lighted-Display cabinet over the sink adds interest, 6 huge storage drawers, all full-extension, dovetail joinery and soft close construction. Wood Lazy-Super-Susan in the corner. The SPACIOUS 8' x 3' Double door PANTRY holds an incredible amount of home goods! The ceiling has an accent of Whitewash- V-groove wood & Fan. The Flooring is Cali-Long Board -LVP -Oceanic Oak! Dining area is adjacent to the kitchen w/ sliders to lanai. BATHROOMS: WOOD VANITIES, SEASIDE COLOR finish, GRANITE TOPS & EACH HAS A NEW LINEN CABINET! Oceanic Oak- LVP Flooring. Flooring: TILE or LVP Primary Bedroom: Ensuite- with walk-in closet and sliding door to lanai, views of the canal. BR will accommodate a king-sized bed. SCREENED & COVERED ENTRY area on front door, "no fumbling for your keys in the rain". LOOK-UP- ceiling is finished w/ V-groove whitewashed wood. SCREENED SPACIOUS LANAI under roof is "the perfect spot to enjoy a cool beverage and a sunset!" GARAGE: Very CLEAN- SO-much storage!! Durable Epoxy floor coating! Impact window. 2 walls of CHERRY WOOD CABINETS for STORAGE! EVERYTHING IN IT'S PLACE! Driveway will accommodate multiple cars. Property is well landscaped with Brilliant Bougainvillea, Pink Roses, Crotons, Ixora, exotic red Thai Plants, Areca Palms! Beds have cement curbing, All freshly mulched! Composite "Wood Look" Dock w/ALUM-A-HOIST LIFT. QUICK ACCESS to Charlotte HARBOR & into the TURQUOISE waters of the Gulf.
Build Your Team
Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.
Agents
Match with investor-friendly agents who can help you find, analyze, and close your next deal
Lenders
Get the best funding…find investor-friendly lenders who specialize in your deal strategy
Property Managers
Transition to passive investing. Find a trusted property management partnership that lasts.
Tax Pros & Accountants
Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more
Location
Property Details
Parking
- Description: Garage Door Opener
- Details: Garage Door Opener, Off Street, Attached
- Garage Spaces: 1
- Spaces Total: 0
Bedroom Information
- # of Bedrooms: 2
Bathroom Information
- # of Baths (Full): 2
- # of Baths (Total): 2.0
Interior Features
- # of Rooms: 8
- # of Stories: 1
Exterior Features
- Exterior Walls Materials: Concrete Block
- Foundation: Slab
- Roof Material: Metal
Land Information
- Land Use: Residential
- Land Use Subtype: Single Family Residential
Lot Information
- Parcel ID: 402229126011
- Lot Size: 10799 sqft
Property Information
- Property Type: Single Family Residence
- Style: Florida
- Year Built: 1978
Tax Information
- Annual Tax: $4,431
Utilities
- Water & Sewer: Public
- Heating: Electric
- Cooling: Central Air
Location
- County: Charlotte
Listing Details
Investment Summary
- Monthly Cash Flow
- -$829
- Cap Rate
- 3.7%
- Cash-on-Cash Return
- -11.5%
- Debt Coverage Ratio
- 0.58
- Internal Rate of Return (5 years)
- -7.1%
Cash Flow
Net Operating Income (NOI) minus mortgage payments.
Calculation:
NOI - Mortgage Payments
Cap Rate (Market Value)
Capitalization Rate is a rate of return that compares the yearly Net Operating Income (NOI) to the market value.
Calculation:
NOI / Market Value
Cash-on-Cash Return (CoC)
Annual Cash Flow / Cash Invested
Calculation:
Annual cash flow divided by initial cash invested.
Debt Coverage Ratio (DCR)
Net Operating Income (NOI) divided by total debt payments.
Calculation:
NOI / Total Debt Payments
Internal Rate of Return (IRR)
A metric for assessing profitability over time. IRR is the discount rate at which the net present value (NPV) of all future cash flows (positive and negative) from an investment equals zero — including both periodic cash flow (such as rent) and a projected sale at the end of the holding period. It represents the expected annualized return, accounting for income, expenses, and the recovery of capital through a future sale.
Purchase Details
Purchase PriceThe price paid for the property. Purchase price:
| $377,700 |
|---|---|
Amount FinancedThe amount of the purchase financed through a loan. Amount financed:
| -$302,160 |
Down paymentThe initial payment made towards the purchase. Down payment:
| $75,540 |
Closing CostsFees and expenses associated with purchasing a property, typically ranging from 2% to 5% of the home’s purchase price, paid at the end of a home purchase to cover services like lending, title transfer, and taxes. Closing costs:
| $11,331 |
Rehab CostsCosts incurred to repair or improve the property, including: roof, flooring, exterior siding, kitchen, exterior paint, bathrooms, etc. Rehab costs:
| $0 |
Initial Cash InvestedThe total initial cash invested in the property. Calculation:Down payment + Buying costs + Rehab costs Initial cash invested:
| $86,871 |
Square Feet (SQFT)The total square footage of the property. Square feet:
| 1,131 |
Cost Per Square FootCost per square foot of the property. Calculation:Purchase Price / Square Feet Cost per square foot:
| $334 |
Monthly Rent Per Square FootMonthly rent divided by the number of square feet. This ratio helps investors compare rental income efficiency across properties, markets, and unit sizes Calculation:Monthly Rent / Square Feet Monthly rent per square foot:
| $1.95 |
Financing Details
Loan AmountThe total sum of money borrowed from a lender to finance a property purchase. Calculation:Purchase Price - Down Payment
Loan amount:
| $302,160 |
|---|---|
Loan to Value Ratio (LTV)Loan amount divided by the market value of the property. Calculation:Loan Amount / Market Value
Loan to value ratio:
| 80.0% |
Loan TypeThe type of loan (e.g., fixed, adjustable).
Loan type:
| Amortizing |
TermThe loan repayment period in years.
Term:
| 30 years |
Interest RateThe percentage a lender charges on the borrowed amount of a loan, determining the cost of borrowing money.
Interest rate:
| 6.840% |
Principal & Interest (PI)The principal is the portion of the loan payment that reduces the loan balance. The interest is the lender's charge for borrowing money. Calculation:(P * r * (1 + r) ** n) / ((1 + r) ** n - 1) Where:
P = Loan amount (principal)
Principal & interest:
| $1,978 |
Property TaxesAnnual taxes levied by local governments on real estate properties. These taxes fund public services like schools, roads, and emergency services.
Property tax:
| $369 |
InsuranceThe costs for insurance coverage to protect against financial losses due to risks like fire, natural disasters, theft, liability, or tenant-related damages. Calculation:Assumes 7% of gross rental income, unless insurance rates are specified.
Insurance:
| $154 |
Private Mortgage Insurance (PMI)A fee that borrowers pay when they take out a conventional loan with a loan-to-value (LTV) ratio above 80%.
Private mortgage insurance (PMI):
| $0 |
Monthly PaymentThe fixed amount a borrower pays each month to repay a loan. It typically includes principal and interest (P&I) and may also cover property taxes, insurance, HOA fees, and PMI if escrowed. Monthly payment:
| $2,501 |
Operating Income
| % Rent | Monthly | Yearly | |
|---|---|---|---|
Gross RentThe total rental income received from tenants before deducting any expenses. Includes base rent, late fees, pet fees, parking fees, and other recurring charges.
Gross rent:
| $2,200 | $26,400 | |
Vacancy LossExpected loss of rent due to vacancies.
Vacancy loss:
(6%)
| 6% | -$132 | -$1,584 |
Operating IncomeGross rental income minus vacancy loss. Calculation:Gross rent - Vacancy loss
Operating income:
| $2,068 | $24,816 |
Operating Expenses
| % Rent | Monthly | Yearly | |
|---|---|---|---|
Property TaxesAnnual taxes levied by local governments on real estate properties. These taxes fund public services like schools, roads, and emergency services. | 17% | -$369 | -$4,431 |
InsuranceThe costs for insurance coverage to protect against financial losses due to risks like fire, natural disasters, theft, liability, or tenant-related damages. Calculation:Assumes 7% of gross rental income, unless insurance rates are specified. | 7% | -$154 | -$1,848 |
Property ManagementThe costs associated with hiring a property manager to handle the day-to-day operations of a rental property. Includes management fees, leasing fes, eviction fees, etc. Calculation:Assumes 8% of gross rental income. | 8% | -$176 | -$2,112 |
Repairs & MaintenanceOngoing costs for routine upkeep and minor fixes needed to keep a property in good working condition. Calculation:Assumes 5% of gross rental income. Varies by property age and condition. | 5% | -$110 | -$1,320 |
Capital ExpensesLarge, infrequent costs for major improvements or replacements, like a new roof, HVAC system, or appliances. Calculation:Assumes 5% of gross rental income. Varies by property age. | 5% | -$110 | -$1,320 |
HOA FeesRegular dues paid to a Homeowners Association for community maintenance, amenities, and management. Similar fees include: Condo Association Fees, Co-op Maintenance Fees, etc. | n/a | n/a | n/a |
Operating ExpensesRecurring costs required to maintain and manage a rental property, including property taxes, insurance, maintenance, repairs, utilities (if paid by the owner), property management fees, and other day-to-day expenses. Calculation:Insurance + Property Taxes + Property Management + Repairs & Maintenance + Capital Expenditures + HOA Fees | 42% | -$919 | -$11,031 |
Cash Flow
| Monthly | Yearly | |
|---|---|---|
Net Operating Income (NOI)The income generated from a property after deducting all operating expenses but before deducting mortgage payments, taxes, and capital expenditures. Calculation:Gross Operating Income - Operating Expenses
Net operating income:
| $1,149 | $13,788 |
Mortgage PaymentThe fixed amount a borrower pays each month to repay a loan. It typically includes principal and interest (P&I) and may also cover property taxes, insurance, HOA fees, and PMI if escrowed. | -$1,978 | -$23,736 |
Cash FlowNet Operating Income (NOI) minus mortgage payments. Calculation:NOI - Mortgage Payments | $829 | $9,948 |