Unlock all features! Tap here to upgrade
4000 SEASIDE Drive, Jacksonville Beach, FL 32250
3 beds • 3 baths • 2565 sqft
$1,054,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.04% first-year return on $221k initial cash invested.
-17.04%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$4,816
Rent
-$3,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1055k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$211k
Closing costs
1%
$10,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,816
Total Expenses
$7,961
Mortgage P&I
109%
$5,259
Property Taxes
21%
$1,027
Home Insurance
8%
$385
HOA
1%
$37
Property Management
10%
$482
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0