Unlock all features! Tap here to upgrade
393 PIONEER VILLAGE Drive, Saint Augustine, FL 32081
3 beds • 2 baths • 1830 sqft
$612,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.37% first-year return on $147k initial cash invested.
-7.37%
Cash On Cash
5.18%
Cap Rate
0.79
DSCR
$5,193
Rent
-$900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,193 income − $6,093 expenses = $900 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$122k
Closing costs
1%
$6,123
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,193
Total Expenses
$6,093
Mortgage P&I
64%
$3,337
Property Taxes
14%
$710
Home Insurance
4%
$201
HOA
2%
$79
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571