Unlock all features! Tap here to upgrade
1996 GREEN HERON Point, Jacksonville Beach, FL 32250
3 beds • 2 baths • 1659 sqft
$627,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -8.33% first-year return on $150k initial cash invested.
-8.33%
Cash On Cash
5%
Cap Rate
0.76
DSCR
$5,043
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,043 income − $6,082 expenses = $1,039 out of pocket
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,272
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,043
Total Expenses
$6,082
Mortgage P&I
68%
$3,448
Property Taxes
10%
$497
Home Insurance
5%
$227
HOA
4%
$195
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555