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 Mid-Term investment with a projected -11.09% first-year return on $241k initial cash invested.
-11.09%
Cash On Cash
3.81%
Cap Rate
0.63
DSCR
$6,788
Rent
-$2,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,788 income − $9,016 expenses = $2,228 out of pocket
Investment Breakdown
|
Purchase Price
$1062k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,622
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,788
Total Expenses
$9,016
Mortgage P&I
78%
$5,325
Property Taxes
11%
$742
Home Insurance
6%
$385
HOA
4%
$254
Property Management
12%
$815
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$747