Unlock all features! Tap here to upgrade
3947 Huntington St NE, Saint Petersburg, FL 33703
3 beds • 2 baths • 1980 sqft
$388,900
View on ZillowThis property could be a profitable Mid-Term investment with a projected 26.32% first-year return on $99,669 initial cash invested.
26.32%
Cash On Cash
13.61%
Cap Rate
2.27
DSCR
$7,077
Rent
$2,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,077 income − $4,891 expenses = $2,186 cash flow
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,669
Downpayment
20%
$77,780
Closing costs
1%
$3,889
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$7,077
Total Expenses
$4,891
Mortgage P&I
27%
$1,941
Property Taxes
5%
$372
Home Insurance
2%
$173
HOA
0%
$0
Property Management
12%
$849
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$778