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 Long-Term investment with a projected -12.06% first-year return on $82,404 initial cash invested.
-12.06%
Cash On Cash
3.67%
Cap Rate
0.63
DSCR
$2,417
Rent
-$828
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
$82,404
Downpayment
20%
$78,480
Closing costs
1%
$3,924
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,417
Total Expenses
$3,245
Mortgage P&I
79%
$1,907
Property Taxes
20%
$488
Home Insurance
6%
$140
HOA
3%
$81
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0