Unlock all features! Tap here to upgrade
351 UNIVERSITY Boulevard N, Jacksonville, FL 32211
3 beds • 2 baths • 1873 sqft
$336,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.93% first-year return on $70,602 initial cash invested.
-11.93%
Cash On Cash
3.7%
Cap Rate
0.63
DSCR
$2,078
Rent
-$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,602
Downpayment
20%
$67,240
Closing costs
1%
$3,362
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,078
Total Expenses
$2,780
Mortgage P&I
79%
$1,634
Property Taxes
23%
$483
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0