Unlock all features! Tap here to upgrade
14458 BARTRAM CREEK Boulevard, Jacksonville, FL 32259
3 beds • 2 baths • 1540 sqft
$403,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.61% first-year return on $84,672 initial cash invested.
-11.61%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$2,291
Rent
-$819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,291 income − $3,110 expenses = $819 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,672
Downpayment
20%
$80,640
Closing costs
1%
$4,032
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,291
Total Expenses
$3,110
Mortgage P&I
88%
$2,017
Property Taxes
12%
$286
Home Insurance
6%
$144
HOA
3%
$67
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$137
Maintenance
5%
$115
Other
0%
$0