Unlock all features! Tap here to upgrade
10464 OSPREY NEST Drive W, Jacksonville, FL 32257
3 beds • 2 baths • 1616 sqft
$361,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.98% first-year return on $75,852 initial cash invested.
-9.98%
Cash On Cash
4.17%
Cap Rate
0.7
DSCR
$2,025
Rent
-$631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,025 income − $2,656 expenses = $631 out of pocket
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,852
Downpayment
20%
$72,240
Closing costs
1%
$3,612
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,025
Total Expenses
$2,656
Mortgage P&I
88%
$1,786
Property Taxes
10%
$204
Home Insurance
6%
$130
HOA
0%
$10
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0