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 Long-Term investment with a projected -14.24% first-year return on $143k initial cash invested.
-14.24%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$3,406
Rent
-$1,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,406 income − $5,106 expenses = $1,700 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,406
Total Expenses
$5,106
Mortgage P&I
100%
$3,408
Property Taxes
15%
$518
Home Insurance
7%
$245
HOA
1%
$50
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0