Unlock all features! Tap here to upgrade
12540 WEEPING BRANCH Circle, Jacksonville, FL 32218
3 beds • 2 baths • 2016 sqft
$340,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.81% first-year return on $71,547 initial cash invested.
-9.81%
Cash On Cash
4.35%
Cap Rate
0.72
DSCR
$2,319
Rent
-$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,319 income − $2,904 expenses = $585 out of pocket
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,547
Downpayment
20%
$68,140
Closing costs
1%
$3,407
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,319
Total Expenses
$2,904
Mortgage P&I
73%
$1,704
Property Taxes
20%
$471
Home Insurance
5%
$116
HOA
0%
$10
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0