2852 OAKGROVE Avenue, Saint Augustine, FL 32092
3 beds • 3 baths • 3115 sqft
$1,016,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.18% first-year return on $213k initial cash invested.
-18.18%
Cash On Cash
2.99%
Cap Rate
0.46
DSCR
$4,067
Rent
-$3,233
Cashflow
Cash Flow
$4,067 income − $7,300 expenses = $3,233 out of pocket
Investment Breakdown
|
Purchase Price
$1016k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
20%
$203k
Closing costs
1%
$10,162
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,067
Total Expenses
$7,300
Mortgage P&I
137%
$5,566
Property Taxes
1%
$28
Home Insurance
11%
$432
HOA
5%
$217
Property Management
10%
$407
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0