Unlock all features! Tap here to upgrade
12396 HICKORY FOREST Road, Jacksonville, FL 32226
3 beds • 2 baths • 2074 sqft
$340,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -6.08% first-year return on $71,442 initial cash invested.
-6.08%
Cash On Cash
5.1%
Cap Rate
0.85
DSCR
$2,182
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,182 income − $2,544 expenses = $362 out of pocket
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,442
Downpayment
20%
$68,040
Closing costs
1%
$3,402
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,182
Total Expenses
$2,544
Mortgage P&I
78%
$1,699
Property Taxes
6%
$135
Home Insurance
6%
$121
HOA
1%
$22
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0