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 Long-Term investment with a projected -25.29% first-year return on $252k initial cash invested.
-25.29%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$2,452
Rent
-$5,302
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
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,982
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,452
Total Expenses
$7,754
Mortgage P&I
244%
$5,975
Property Taxes
20%
$480
Home Insurance
18%
$453
HOA
8%
$208
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0