Unlock all features! Tap here to upgrade
1718 S BEACH Parkway, Jacksonville Beach, FL 32250
3 beds • 3 baths • 1828 sqft
$762,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.67% first-year return on $160k initial cash invested.
-16.67%
Cash On Cash
2.56%
Cap Rate
0.44
DSCR
$3,285
Rent
-$2,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,285 income − $5,509 expenses = $2,224 out of pocket
Investment Breakdown
|
Purchase Price
$763k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$153k
Closing costs
1%
$7,625
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,285
Total Expenses
$5,509
Mortgage P&I
112%
$3,684
Property Taxes
20%
$659
Home Insurance
10%
$313
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0