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 Long-Term investment with a projected -11.35% first-year return on $95,781 initial cash invested.
-11.35%
Cash On Cash
3.9%
Cap Rate
0.66
DSCR
$2,819
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,819 income − $3,725 expenses = $906 out of pocket
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,781
Downpayment
20%
$91,220
Closing costs
1%
$4,561
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,819
Total Expenses
$3,725
Mortgage P&I
80%
$2,249
Property Taxes
14%
$404
Home Insurance
6%
$175
HOA
6%
$164
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0