Unlock all features! Tap here to upgrade
4227 HARRISBURG STREET NE, Saint Petersburg, FL 33703
3 beds • 2 baths • 1164 sqft
$395,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -5.67% first-year return on $82,992 initial cash invested.
-5.67%
Cash On Cash
5.33%
Cap Rate
0.88
DSCR
$2,840
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,840 income − $3,232 expenses = $392 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,992
Downpayment
20%
$79,040
Closing costs
1%
$3,952
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,840
Total Expenses
$3,232
Mortgage P&I
71%
$2,006
Property Taxes
12%
$348
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1763 Montana Ave NE, Saint Petersburg, FL 33703 | $3,000 | 3 | 2 | 1157 | 0.5 mi |
3901 Helena St NE, Saint Petersburg, FL 33703 | $2,540 | 3 | 2 | 1195 | 0.3 mi |
1827 Massachusetts Ave NE, Saint Petersburg, FL 33703 | $2,570 | 3 | 2 | 1186 | 0.4 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY