Unlock all features! Tap here to upgrade
208 ISLAND GREEN Drive, Saint Augustine, FL 32092
3 beds • 2 baths • 1794 sqft
$396,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -7.3% first-year return on $83,160 initial cash invested.
-7.3%
Cash On Cash
5.02%
Cap Rate
0.82
DSCR
$3,055
Rent
-$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,055 income − $3,561 expenses = $506 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,160
Downpayment
20%
$79,200
Closing costs
1%
$3,960
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,055
Total Expenses
$3,561
Mortgage P&I
66%
$2,009
Property Taxes
10%
$316
Home Insurance
5%
$140
HOA
10%
$301
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0