Unlock all features! Tap here to upgrade
2490 NE Pinecrest Lakes Blvd, Jensen Beach, FL 34957
3 beds • 3 baths • 2407 sqft
$725,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.96% first-year return on $170k initial cash invested.
-5.96%
Cash On Cash
5.08%
Cap Rate
0.83
DSCR
$5,376
Rent
-$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,376 income − $6,222 expenses = $846 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,376
Total Expenses
$6,222
Mortgage P&I
69%
$3,700
Property Taxes
7%
$383
Home Insurance
5%
$254
HOA
1%
$58
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591