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 Long-Term investment with a projected -13.32% first-year return on $125k initial cash invested.
-13.32%
Cash On Cash
3.92%
Cap Rate
0.62
DSCR
$3,719
Rent
-$1,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,719 income − $5,106 expenses = $1,387 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,719
Total Expenses
$5,106
Mortgage P&I
85%
$3,143
Property Taxes
15%
$543
Home Insurance
6%
$208
HOA
7%
$245
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0