Unlock all features! Tap here to upgrade
4427 Huntington St NE, Saint Petersburg, FL 33703
3 beds • 2 baths • 1313 sqft
$361,100
View on ZillowThis property could be a profitable Mid-Term investment with a projected 12.34% first-year return on $93,831 initial cash invested.
12.34%
Cash On Cash
9.67%
Cap Rate
1.66
DSCR
$4,732
Rent
$965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$361k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,831
Downpayment
20%
$72,220
Closing costs
1%
$3,611
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,732
Total Expenses
$3,767
Mortgage P&I
37%
$1,755
Property Taxes
6%
$277
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521