Unlock all features! Tap here to upgrade
2675 R S BAILEY DR Drive E, Jacksonville, FL 32246
3 beds • 2 baths • 1422 sqft
$335,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -4.03% first-year return on $88,392 initial cash invested.
-4.03%
Cash On Cash
5.13%
Cap Rate
0.88
DSCR
$2,696
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,392
Downpayment
20%
$67,040
Closing costs
1%
$3,352
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,696
Total Expenses
$2,993
Mortgage P&I
60%
$1,622
Property Taxes
11%
$298
Home Insurance
4%
$119
HOA
1%
$36
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297