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 Long-Term investment with a projected -10.06% first-year return on $66,066 initial cash invested.
-10.06%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$1,826
Rent
-$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,826 income − $2,380 expenses = $554 out of pocket
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,066
Downpayment
20%
$62,920
Closing costs
1%
$3,146
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,826
Total Expenses
$2,380
Mortgage P&I
86%
$1,568
Property Taxes
11%
$200
Home Insurance
6%
$112
HOA
1%
$25
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0