1901 Windswept Oak Ln, Fernandina Beach, FL 32034
3 beds • 2 baths • 1900 sqft
$593,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.31% first-year return on $125k initial cash invested.
-16.31%
Cash On Cash
3.33%
Cap Rate
0.52
DSCR
$3,194
Rent
-$1,694
Cashflow
Cash Flow
$3,194 income − $4,888 expenses = $1,694 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,934
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,194
Total Expenses
$4,888
Mortgage P&I
100%
$3,181
Property Taxes
20%
$625
Home Insurance
7%
$219
HOA
1%
$32
Property Management
10%
$319
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0