100 OLD SPANISH BLUFF Road, East Palatka, FL 32131
3 beds • 2 baths • 1334 sqft
$306,400
View on ZillowThis property might be a fair Mid-Term investment with a projected 1.79% first-year return on $82,344 initial cash invested.
1.79%
Cash On Cash
7.62%
Cap Rate
1.15
DSCR
$3,230
Rent
$123
Cashflow
Cash Flow
$3,230 income − $3,107 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,344
Downpayment
20%
$61,280
Closing costs
1%
$3,064
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,230
Total Expenses
$3,107
Mortgage P&I
52%
$1,693
Property Taxes
6%
$206
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355