Unlock all features! Tap here to upgrade
2569 SE 50TH Street SE, Keystone Heights, FL 32656
3 beds • 2 baths • 1942 sqft
$289,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.71% first-year return on $60,711 initial cash invested.
-12.71%
Cash On Cash
3.84%
Cap Rate
0.63
DSCR
$1,819
Rent
-$643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,819 income − $2,462 expenses = $643 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,711
Downpayment
20%
$57,820
Closing costs
1%
$2,891
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,819
Total Expenses
$2,462
Mortgage P&I
81%
$1,478
Property Taxes
22%
$408
Home Insurance
6%
$103
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0