Unlock all features! Tap here to upgrade
2243 N Kings Cove Point, Crystal River, FL 34429
3 beds • 2 baths • 4382 sqft
$1,195,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -25.47% first-year return on $251k initial cash invested.
-25.47%
Cash On Cash
0.74%
Cap Rate
0.13
DSCR
$2,970
Rent
-$5,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,970 income − $8,299 expenses = $5,329 out of pocket
Investment Breakdown
|
Purchase Price
$1196k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,958
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,970
Total Expenses
$8,299
Mortgage P&I
199%
$5,923
Property Taxes
39%
$1,153
Home Insurance
15%
$452
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0