Unlock all features! Tap here to upgrade
129 Crane Island Dr, Fernandina Beach, FL 32034
3 beds • 4 baths • 3740 sqft
$3,340,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -32.39% first-year return on $702k initial cash invested.
-32.39%
Cash On Cash
-0.74%
Cap Rate
-0.12
DSCR
$4,885
Rent
-$18,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3341k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$702k
Downpayment
20%
$668k
Closing costs
1%
$33,409
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,885
Total Expenses
$23,821
Mortgage P&I
341%
$16,638
Property Taxes
78%
$3,790
Home Insurance
30%
$1,452
HOA
14%
$672
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0