Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.6% first-year return on $156k initial cash invested.
-18.6%
Cash On Cash
2.08%
Cap Rate
0.36
DSCR
$2,410
Rent
-$2,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,447
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,410
Total Expenses
$4,834
Mortgage P&I
149%
$3,592
Property Taxes
20%
$476
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5455 1st St, Saint Augustine Beach, FL 32080 | $2,950 | 4 | 2 | 1670 | 0.6 mi |
5379 4th St, Saint Augustine, FL 32080 | $2,500 | 4 | 2 | 1916 | 0.6 mi |
26 Coastal Hammock Way, Saint Augustine, FL 32086 | $2,895 | 4 | 2 | 1913 | 2.3 mi |
341 Mystical Way, Saint Augustine, FL 32080 | $2,170 | 4 | 2 | 2019 | 1.7 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality