Unlock all features! Tap here to upgrade
11728 LORETTO WOODS Court, Jacksonville, FL 32223
3 beds • 2 baths • 2010 sqft
$518,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.62% first-year return on $127k initial cash invested.
-6.62%
Cash On Cash
4.62%
Cap Rate
0.78
DSCR
$3,588
Rent
-$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,180
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,588
Total Expenses
$4,287
Mortgage P&I
71%
$2,551
Property Taxes
9%
$330
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395