Unlock all features! Tap here to upgrade
12989 CHETS CREEK Drive S, Jacksonville, FL 32224
3 beds • 2 baths • 2196 sqft
$487,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.73% first-year return on $102k initial cash invested.
-10.73%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$2,877
Rent
-$915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,877 income − $3,792 expenses = $915 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,500
Closing costs
1%
$4,875
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,877
Total Expenses
$3,792
Mortgage P&I
85%
$2,435
Property Taxes
14%
$398
Home Insurance
6%
$177
HOA
1%
$33
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0