Unlock all features! Tap here to upgrade
1900 E HOLLY OAKS LAKE Road E, Jacksonville, FL 32225
3 beds • 2 baths • 1981 sqft
$499,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.45% first-year return on $123k initial cash invested.
-5.45%
Cash On Cash
4.99%
Cap Rate
0.84
DSCR
$3,850
Rent
-$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,850 income − $4,408 expenses = $558 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,850
Total Expenses
$4,408
Mortgage P&I
64%
$2,481
Property Taxes
11%
$442
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424