Unlock all features! Tap here to upgrade
3622 VIA DEL MAR Road, Fernandina Beach, FL 32034
3 beds • 2 baths • 2397 sqft
$761,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -8.37% first-year return on $178k initial cash invested.
-8.37%
Cash On Cash
4.46%
Cap Rate
0.73
DSCR
$5,325
Rent
-$1,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,325 income − $6,565 expenses = $1,240 out of pocket
Investment Breakdown
|
Purchase Price
$761k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$152k
Closing costs
1%
$7,611
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,325
Total Expenses
$6,565
Mortgage P&I
72%
$3,854
Property Taxes
8%
$445
Home Insurance
9%
$455
HOA
0%
$0
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586