Unlock all features! Tap here to upgrade
117 ST JOHNS FISHING LODGE Road, Crescent City, FL 32112
3 beds • 3 baths • 1771 sqft
$636,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -14.38% first-year return on $152k initial cash invested.
-14.38%
Cash On Cash
2.56%
Cap Rate
0.45
DSCR
$3,210
Rent
-$1,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,210 income − $5,028 expenses = $1,818 out of pocket
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,368
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,210
Total Expenses
$5,028
Mortgage P&I
95%
$3,051
Property Taxes
20%
$651
Home Insurance
7%
$236
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353