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 Mid-Term investment with a projected -2.74% first-year return on $106k initial cash invested.
-2.74%
Cash On Cash
5.73%
Cap Rate
0.95
DSCR
$3,676
Rent
-$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,676 income − $3,917 expenses = $241 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
$3,676
Total Expenses
$3,917
Mortgage P&I
57%
$2,087
Property Taxes
11%
$409
Home Insurance
4%
$149
HOA
1%
$23
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404