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 Mid-Term investment with a projected -2.87% first-year return on $78,711 initial cash invested.
-2.87%
Cash On Cash
5.81%
Cap Rate
0.95
DSCR
$2,728
Rent
-$188
Cashflow
Cash Flow
$2,728 income − $2,916 expenses = $188 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,711
Downpayment
20%
$57,820
Closing costs
1%
$2,891
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,728
Total Expenses
$2,916
Mortgage P&I
54%
$1,478
Property Taxes
15%
$408
Home Insurance
4%
$103
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300