Unlock all features! Tap here to upgrade
11346 MANDARIN RIDGE Lane, Jacksonville, FL 32258
3 beds • 3 baths • 2836 sqft
$602,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.5% first-year return on $127k initial cash invested.
-15.5%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$3,045
Rent
-$1,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,045 income − $4,679 expenses = $1,634 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,025
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,045
Total Expenses
$4,679
Mortgage P&I
98%
$2,989
Property Taxes
22%
$667
Home Insurance
7%
$215
HOA
1%
$17
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0