Unlock all features! Tap here to upgrade
289 MANGROVE THICKET Boulevard, Ponte Vedra, FL 32081
3 beds • 2 baths • 2069 sqft
$595,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.84% first-year return on $143k initial cash invested.
-3.84%
Cash On Cash
5.87%
Cap Rate
0.93
DSCR
$5,578
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,578 income − $6,035 expenses = $457 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,578
Total Expenses
$6,035
Mortgage P&I
56%
$3,143
Property Taxes
10%
$543
Home Insurance
4%
$208
HOA
4%
$245
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614