Unlock all features! Tap here to upgrade
4359 NEPTUNE DRIVE SE, Saint Petersburg, FL 33705
3 beds • 2 baths • 1452 sqft
$337,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -4.84% first-year return on $70,875 initial cash invested.
-4.84%
Cash On Cash
5.8%
Cap Rate
0.92
DSCR
$2,717
Rent
-$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,717 income − $3,003 expenses = $286 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,875
Downpayment
20%
$67,500
Closing costs
1%
$3,375
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,717
Total Expenses
$3,003
Mortgage P&I
66%
$1,781
Property Taxes
14%
$394
Home Insurance
4%
$121
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0