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 Long-Term investment with a projected -16.47% first-year return on $129k initial cash invested.
-16.47%
Cash On Cash
3.42%
Cap Rate
0.52
DSCR
$3,462
Rent
-$1,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,462 income − $5,227 expenses = $1,765 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$122k
Closing costs
1%
$6,123
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,462
Total Expenses
$5,227
Mortgage P&I
96%
$3,337
Property Taxes
21%
$710
Home Insurance
6%
$201
HOA
2%
$79
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0