Unlock all features! Tap here to upgrade
2005 NE Ocean Dunes Drive, Jensen Beach, FL 34957
3 beds • 2 baths • 1656 sqft
$547,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.88% first-year return on $133k initial cash invested.
-3.88%
Cash On Cash
5.54%
Cap Rate
0.92
DSCR
$5,220
Rent
-$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,220 income − $5,650 expenses = $430 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,474
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,220
Total Expenses
$5,650
Mortgage P&I
53%
$2,750
Property Taxes
12%
$640
Home Insurance
4%
$199
HOA
5%
$286
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574