1901 Windswept Oak Ln, Fernandina Beach, FL 32034
3 beds • 2 baths • 1900 sqft
$593,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.54% first-year return on $143k initial cash invested.
-7.54%
Cash On Cash
5.01%
Cap Rate
0.78
DSCR
$4,791
Rent
-$896
Cashflow
Cash Flow
$4,791 income − $5,687 expenses = $896 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,934
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,791
Total Expenses
$5,687
Mortgage P&I
66%
$3,181
Property Taxes
13%
$625
Home Insurance
5%
$219
HOA
1%
$32
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527