Unlock all features! Tap here to upgrade
2748 SPINNERBAIT Court, Saint Augustine, FL 32092
3 beds • 2 baths • 1850 sqft
$382,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -4.77% first-year return on $98,325 initial cash invested.
-4.77%
Cash On Cash
5.29%
Cap Rate
0.87
DSCR
$3,322
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,322 income − $3,713 expenses = $391 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,325
Downpayment
20%
$76,500
Closing costs
1%
$3,825
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,322
Total Expenses
$3,713
Mortgage P&I
58%
$1,943
Property Taxes
15%
$493
Home Insurance
4%
$136
HOA
0%
$11
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365