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 Mid-Term investment with a projected -29.54% first-year return on $720k initial cash invested.
-29.54%
Cash On Cash
-0.28%
Cap Rate
-0.05
DSCR
$7,328
Rent
-$17,715
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
$720k
Downpayment
20%
$668k
Closing costs
1%
$33,409
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,328
Total Expenses
$25,043
Mortgage P&I
227%
$16,638
Property Taxes
52%
$3,790
Home Insurance
20%
$1,452
HOA
9%
$672
Property Management
12%
$879
CapEx
4%
$293
Vacancy
3%
$220
Maintenance
4%
$293
Other
11%
$806