Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.68% first-year return on $132k initial cash invested.
-14.68%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$3,190
Rent
-$1,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,278
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,190
Total Expenses
$4,803
Mortgage P&I
97%
$3,106
Property Taxes
20%
$623
Home Insurance
7%
$224
HOA
1%
$20
Property Management
10%
$319
CapEx
5%
$160
Vacancy
6%
$191
Maintenance
5%
$160
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
24 Woodsong Ln, Saint Augustine, FL 32092 | $3,350 | 4 | 3 | 2678 | 0.3 mi |
168 Rivercliff Trl, Saint Augustine, FL 32092 | $3,500 | 4 | 3 | 2678 | 0.4 mi |
453 Windley Dr, Saint Augustine, FL 32092 | $3,000 | 4 | 3 | 2631 | 0.2 mi |
146 Atlas Dr, Saint Augustine, FL 32092 | $2,750 | 4 | 3 | 2556 | 0.5 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality