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 might be a fair Mid-Term investment with a projected 2.18% first-year return on $69,240 initial cash invested.
2.18%
Cash On Cash
7.34%
Cap Rate
1.18
DSCR
$2,487
Rent
$126
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
$69,240
Downpayment
20%
$48,800
Closing costs
1%
$2,440
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,487
Total Expenses
$2,361
Mortgage P&I
51%
$1,268
Property Taxes
6%
$160
Home Insurance
4%
$88
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$75
Maintenance
4%
$99
Other
11%
$274