Unlock all features! Tap here to upgrade
381 COUNTY ROAD 13 S, Saint Augustine, FL 32092
3 beds • 3 baths • 2168 sqft
$1,120,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -17.09% first-year return on $253k initial cash invested.
-17.09%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$3,596
Rent
-$3,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1120k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,201
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,596
Total Expenses
$7,202
Mortgage P&I
154%
$5,539
Property Taxes
1%
$28
Home Insurance
11%
$411
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396