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 Long-Term investment with a projected -27.65% first-year return on $287k initial cash invested.
-27.65%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$2,864
Rent
-$6,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,864 income − $9,473 expenses = $6,609 out of pocket
Investment Breakdown
|
Purchase Price
$1366k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$273k
Closing costs
1%
$13,659
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,864
Total Expenses
$9,473
Mortgage P&I
242%
$6,933
Property Taxes
45%
$1,280
Home Insurance
18%
$516
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0