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 might be a fair Mid-Term investment with a projected 3.07% first-year return on $101k initial cash invested.
3.07%
Cash On Cash
7.43%
Cap Rate
1.22
DSCR
$4,582
Rent
$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,582 income − $4,323 expenses = $259 cash flow
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,200
Closing costs
1%
$3,960
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,582
Total Expenses
$4,323
Mortgage P&I
44%
$2,009
Property Taxes
7%
$316
Home Insurance
3%
$140
HOA
7%
$301
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504