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 Mid-Term investment with a projected -9.73% first-year return on $239k initial cash invested.
-9.73%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$7,224
Rent
-$1,941
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
$239k
Downpayment
20%
$211k
Closing costs
1%
$10,546
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,224
Total Expenses
$9,165
Mortgage P&I
73%
$5,259
Property Taxes
14%
$1,027
Home Insurance
5%
$385
HOA
1%
$37
Property Management
12%
$867
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$795