Unlock all features! Tap here to upgrade
1905 SEVILLA Boulevard W, Atlantic Beach, FL 32233
3 beds • 3 baths • 2602 sqft
$1,062,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.06% first-year return on $223k initial cash invested.
-18.06%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$4,525
Rent
-$3,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,525 income − $7,882 expenses = $3,357 out of pocket
Investment Breakdown
|
Purchase Price
$1062k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$212k
Closing costs
1%
$10,622
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,525
Total Expenses
$7,882
Mortgage P&I
118%
$5,325
Property Taxes
16%
$742
Home Insurance
9%
$385
HOA
6%
$254
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$272
Maintenance
5%
$226
Other
0%
$0