Unlock all features! Tap here to upgrade
430 SW JASMINE Avenue, Keystone Heights, FL 32656
3 beds • 2 baths • 1176 sqft
$244,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -6.77% first-year return on $51,240 initial cash invested.
-6.77%
Cash On Cash
5.22%
Cap Rate
0.84
DSCR
$1,658
Rent
-$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,240
Downpayment
20%
$48,800
Closing costs
1%
$2,440
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,658
Total Expenses
$1,947
Mortgage P&I
76%
$1,268
Property Taxes
10%
$160
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0