Unlock all features! Tap here to upgrade
3412 DEERFIELD POINTE Drive, Orange Park, FL 32073
3 beds • 2 baths • 1576 sqft
$314,600
View on ZillowThis property looks like a bad Airbnb investment with a projected -4.61% first-year return on $84,066 initial cash invested.
-4.61%
Cash On Cash
5.21%
Cap Rate
0.87
DSCR
$3,044
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $3,367 expenses = $323 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,066
Downpayment
20%
$62,920
Closing costs
1%
$3,146
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$3,367
Mortgage P&I
52%
$1,568
Property Taxes
7%
$200
Home Insurance
4%
$112
HOA
1%
$25
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761