Unlock all features! Tap here to upgrade
1014 N APPALACHIAN TERRACE, Crystal River, FL 34429
3 beds • 3 baths • 1744 sqft
$420,900
View on ZillowThis property might be a fair Long-Term investment with a projected 0.05% first-year return on $88,389 initial cash invested.
0.05%
Cash On Cash
6.75%
Cap Rate
1.08
DSCR
$3,576
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,576 income − $3,572 expenses = $4 cash flow
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,389
Downpayment
20%
$84,180
Closing costs
1%
$4,209
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,576
Total Expenses
$3,572
Mortgage P&I
61%
$2,186
Property Taxes
8%
$298
Home Insurance
4%
$157
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0