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 Long-Term investment with a projected -13.73% first-year return on $152k initial cash invested.
-13.73%
Cash On Cash
3.54%
Cap Rate
0.58
DSCR
$3,584
Rent
-$1,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,584 income − $5,326 expenses = $1,742 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,584
Total Expenses
$5,326
Mortgage P&I
103%
$3,700
Property Taxes
11%
$383
Home Insurance
7%
$254
HOA
2%
$58
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0