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 Long-Term investment with a projected -21.45% first-year return on $235k initial cash invested.
-21.45%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$2,397
Rent
-$4,205
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
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,201
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,397
Total Expenses
$6,602
Mortgage P&I
231%
$5,539
Property Taxes
1%
$28
Home Insurance
17%
$411
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0