Unlock all features! Tap here to upgrade
32405 SUNNY PARKE Drive, Fernandina Beach, FL 32034
3 beds • 2 baths • 1937 sqft
$533,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.37% first-year return on $130k initial cash invested.
-0.37%
Cash On Cash
6.28%
Cap Rate
1.06
DSCR
$5,019
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,019 income − $5,059 expenses = $40 out of pocket
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,335
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,019
Total Expenses
$5,059
Mortgage P&I
52%
$2,632
Property Taxes
10%
$484
Home Insurance
4%
$196
HOA
1%
$40
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552