Unlock all features! Tap here to upgrade
1834 New Hampshire Ave NE, Saint Petersburg, FL 33703
3 beds • 2 baths • 1195 sqft
$395,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -6.67% first-year return on $82,950 initial cash invested.
-6.67%
Cash On Cash
4.94%
Cap Rate
0.83
DSCR
$2,487
Rent
-$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,487 income − $2,948 expenses = $461 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,950
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,487
Total Expenses
$2,948
Mortgage P&I
79%
$1,964
Property Taxes
8%
$200
Home Insurance
6%
$138
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0