Unlock all features! Tap here to upgrade
193 MOSES CREEK BLVD Boulevard, Saint Augustine, FL 32086
3 beds • 3 baths • 2730 sqft
$682,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.31% first-year return on $161k initial cash invested.
-6.31%
Cash On Cash
4.86%
Cap Rate
0.81
DSCR
$5,109
Rent
-$848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,109 income − $5,957 expenses = $848 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,820
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,109
Total Expenses
$5,957
Mortgage P&I
67%
$3,408
Property Taxes
10%
$518
Home Insurance
5%
$245
HOA
1%
$50
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562