100 SILVERLEAF VILLAGE Drive, Saint Augustine, FL 32092
3 beds • 3 baths • 2045 sqft
$445,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.67% first-year return on $93,450 initial cash invested.
-15.67%
Cash On Cash
3.59%
Cap Rate
0.55
DSCR
$2,585
Rent
-$1,220
Cashflow
Cash Flow
$2,585 income − $3,805 expenses = $1,220 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,450
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,585
Total Expenses
$3,805
Mortgage P&I
94%
$2,421
Property Taxes
17%
$431
Home Insurance
6%
$149
HOA
5%
$133
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0