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 Long-Term investment with a projected -14.12% first-year return on $80,325 initial cash invested.
-14.12%
Cash On Cash
3.48%
Cap Rate
0.57
DSCR
$2,215
Rent
-$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,215 income − $3,160 expenses = $945 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,325
Downpayment
20%
$76,500
Closing costs
1%
$3,825
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,215
Total Expenses
$3,160
Mortgage P&I
88%
$1,943
Property Taxes
22%
$493
Home Insurance
6%
$136
HOA
1%
$11
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0