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 Long-Term investment with a projected -13.57% first-year return on $115k initial cash invested.
-13.57%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$3,480
Rent
-$1,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,480 income − $4,780 expenses = $1,300 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,474
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,480
Total Expenses
$4,780
Mortgage P&I
79%
$2,750
Property Taxes
18%
$640
Home Insurance
6%
$199
HOA
8%
$286
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0