Unlock all features! Tap here to upgrade
18 Belted Kingfisher Rd, Fernandina Beach, FL 32034
3 beds • 2 baths • 1680 sqft
$1,198,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -20.86% first-year return on $270k initial cash invested.
-20.86%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$3,678
Rent
-$4,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1198k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,982
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,678
Total Expenses
$8,366
Mortgage P&I
162%
$5,975
Property Taxes
13%
$480
Home Insurance
12%
$453
HOA
6%
$208
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405