Unlock all features! Tap here to upgrade
1565 Connecticut Ave NE, Saint Petersburg, FL 33703
3 beds • 2 baths • 1272 sqft
$339,600
View on ZillowThis property could be a profitable Mid-Term investment with a projected 12.41% first-year return on $89,316 initial cash invested.
12.41%
Cash On Cash
9.96%
Cap Rate
1.65
DSCR
$4,682
Rent
$924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,316
Downpayment
20%
$67,920
Closing costs
1%
$3,396
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,682
Total Expenses
$3,758
Mortgage P&I
36%
$1,707
Property Taxes
7%
$338
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515