106 SANDPIPER Boulevard, Saint Augustine, FL 32080
3 beds • 3 baths • 2360 sqft
$849,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -19.98% first-year return on $178k initial cash invested.
-19.98%
Cash On Cash
2.55%
Cap Rate
0.39
DSCR
$3,535
Rent
-$2,971
Cashflow
Cash Flow
$3,535 income − $6,506 expenses = $2,971 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,535
Total Expenses
$6,506
Mortgage P&I
130%
$4,597
Property Taxes
20%
$691
Home Insurance
8%
$298
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0