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 Long-Term investment with a projected -21.12% first-year return on $134k initial cash invested.
-21.12%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$2,140
Rent
-$2,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,140 income − $4,494 expenses = $2,354 out of pocket
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$127k
Closing costs
1%
$6,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,140
Total Expenses
$4,494
Mortgage P&I
143%
$3,051
Property Taxes
30%
$651
Home Insurance
11%
$236
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0