Unlock all features! Tap here to upgrade
14360 CRYSTAL COVE Drive S, Jacksonville, FL 32224
3 beds • 2 baths • 2250 sqft
$540,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -2.21% first-year return on $114k initial cash invested.
-2.21%
Cash On Cash
5.8%
Cap Rate
1
DSCR
$3,929
Rent
-$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,407
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,929
Total Expenses
$4,138
Mortgage P&I
67%
$2,628
Property Taxes
6%
$255
Home Insurance
5%
$196
HOA
1%
$38
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0