Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.63% first-year return on $122k initial cash invested.
-13.63%
Cash On Cash
3.22%
Cap Rate
0.56
DSCR
$3,070
Rent
-$1,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,823
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,070
Total Expenses
$4,459
Mortgage P&I
91%
$2,796
Property Taxes
18%
$545
Home Insurance
7%
$208
HOA
4%
$111
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
146 Atlas Dr, Saint Augustine, FL 32092 | $2,750 | 4 | 3 | 2556 | 0.7 mi |
70 Atlas Dr, Saint Augustine, FL 32092 | $3,300 | 4 | 3 | 2493 | 0.7 mi |
48 Rivercliff Trl, Saint Augustine, FL 32092 | $3,300 | 4 | 3 | 2636 | 0.5 mi |
168 Rivercliff Trl, Saint Augustine, FL 32092 | $3,500 | 4 | 3 | 2678 | 0.5 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality