Unlock all features! Tap here to upgrade
3374 CAROLINE RIDGE Lane E, Jacksonville, FL 32225
3 beds • 2 baths • 1786 sqft
$325,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.82% first-year return on $86,313 initial cash invested.
-3.82%
Cash On Cash
5.62%
Cap Rate
0.91
DSCR
$3,008
Rent
-$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,008 income − $3,283 expenses = $275 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,313
Downpayment
20%
$65,060
Closing costs
1%
$3,253
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,008
Total Expenses
$3,283
Mortgage P&I
56%
$1,679
Property Taxes
15%
$446
Home Insurance
4%
$116
HOA
1%
$20
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331