Unlock all features! Tap here to upgrade
1606 SANDY SPRINGS Drive, Fleming Island, FL 32003
3 beds • 2 baths • 2145 sqft
$507,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.85% first-year return on $124k initial cash invested.
-6.85%
Cash On Cash
4.53%
Cap Rate
0.77
DSCR
$3,402
Rent
-$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,070
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,402
Total Expenses
$4,113
Mortgage P&I
73%
$2,487
Property Taxes
8%
$283
Home Insurance
5%
$182
HOA
0%
$5
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374