Unlock all features! Tap here to upgrade
191 HOLLY FOREST Drive, Saint Augustine, FL 32092
3 beds • 3 baths • 2317 sqft
$456,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.12% first-year return on $114k initial cash invested.
-2.12%
Cash On Cash
5.83%
Cap Rate
0.99
DSCR
$4,228
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,228 income − $4,429 expenses = $201 out of pocket
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,220
Closing costs
1%
$4,561
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,228
Total Expenses
$4,429
Mortgage P&I
53%
$2,249
Property Taxes
10%
$404
Home Insurance
4%
$175
HOA
4%
$164
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465