106 SANDPIPER Boulevard, Saint Augustine, FL 32080
3 beds • 3 baths • 2360 sqft
$849,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -12.74% first-year return on $196k initial cash invested.
-12.74%
Cash On Cash
3.84%
Cap Rate
0.59
DSCR
$5,302
Rent
-$2,086
Cashflow
Cash Flow
$5,302 income − $7,388 expenses = $2,086 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,302
Total Expenses
$7,388
Mortgage P&I
87%
$4,597
Property Taxes
13%
$691
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583