Unlock all features! Tap here to upgrade
3307 INTERNATIONAL VILLAGE Court, Jacksonville, FL 32277
3 beds • 2 baths • 1475 sqft
$304,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.73% first-year return on $81,966 initial cash invested.
-0.73%
Cash On Cash
6.48%
Cap Rate
1.05
DSCR
$3,088
Rent
-$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,088 income − $3,138 expenses = $50 out of pocket
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,966
Downpayment
20%
$60,920
Closing costs
1%
$3,046
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,088
Total Expenses
$3,138
Mortgage P&I
51%
$1,572
Property Taxes
13%
$392
Home Insurance
4%
$108
HOA
0%
$14
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340