Unlock all features! Tap here to upgrade
1040 19th Ave N, Saint Petersburg, FL 33704
5 beds • 5 baths • 2094 sqft • 3 units
$773,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -2.28% first-year return on $163k initial cash invested.
-2.28%
Cash On Cash
5.85%
Cap Rate
1
DSCR
$6,030
Rent
-$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,739
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,030
Total Expenses
$6,339
Mortgage P&I
63%
$3,777
Property Taxes
12%
$713
Home Insurance
5%
$280
HOA
0%
$0
Property Management
10%
$603
CapEx
5%
$302
Vacancy
6%
$362
Maintenance
5%
$302
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
779 12th Ave N, Saint Petersburg, FL 33701 | $2,500 | 2 | 1 | 743 | 0.4 mi |
777 12th Ave N, Saint Petersburg, FL 33701 | $2,500 | 2 | 1 | 742 | 0.4 mi |
780 27th Ave N, Saint Petersburg, FL 33704 | $2,000 | 2 | 1 | 775 | 0.5 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY