Unlock all features! Tap here to upgrade
1076 SANTA CRUZ Street, Saint Augustine, FL 32092
3 beds • 2 baths • 1442 sqft
$392,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.67% first-year return on $100k initial cash invested.
-2.67%
Cash On Cash
5.59%
Cap Rate
0.96
DSCR
$3,626
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$392k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,480
Closing costs
1%
$3,924
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,626
Total Expenses
$3,849
Mortgage P&I
53%
$1,907
Property Taxes
13%
$488
Home Insurance
4%
$140
HOA
2%
$81
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399