Unlock all features! Tap here to upgrade
33 OLD MISSION Avenue, Saint Augustine, FL 32084
3 beds • 3 baths • 2161 sqft
$1,365,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -23.21% first-year return on $305k initial cash invested.
-23.21%
Cash On Cash
1.06%
Cap Rate
0.17
DSCR
$4,296
Rent
-$5,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,296 income − $10,191 expenses = $5,895 out of pocket
Investment Breakdown
|
Purchase Price
$1366k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$273k
Closing costs
1%
$13,659
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,296
Total Expenses
$10,191
Mortgage P&I
161%
$6,933
Property Taxes
30%
$1,280
Home Insurance
12%
$516
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473