Unlock all features! Tap here to upgrade
11780 MANDARIN FOREST Drive, Jacksonville, FL 32223
3 beds • 3 baths • 2350 sqft
$525,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -8.64% first-year return on $110k initial cash invested.
-8.64%
Cash On Cash
4.53%
Cap Rate
0.76
DSCR
$3,213
Rent
-$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,213 income − $4,008 expenses = $795 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,256
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,213
Total Expenses
$4,008
Mortgage P&I
82%
$2,619
Property Taxes
11%
$361
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0