Unlock all features! Tap here to upgrade
11442 COURTNEY WATERS Lane, Jacksonville, FL 32258
3 beds • 2 baths • 1625 sqft
$417,400
View on ZillowThis property looks like a bad Airbnb investment with a projected -9.51% first-year return on $106k initial cash invested.
-9.51%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$3,521
Rent
-$837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,521 income − $4,358 expenses = $837 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,480
Closing costs
1%
$4,174
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,521
Total Expenses
$4,358
Mortgage P&I
59%
$2,087
Property Taxes
12%
$409
Home Insurance
4%
$149
HOA
1%
$23
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880