Unlock all features! Tap here to upgrade
444 ISLAND VIEW Circle, Saint Augustine, FL 32095
3 beds • 2 baths • 1166 sqft
$312,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.96% first-year return on $65,688 initial cash invested.
-9.96%
Cash On Cash
4.09%
Cap Rate
0.7
DSCR
$1,916
Rent
-$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,688
Downpayment
20%
$62,560
Closing costs
1%
$3,128
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,916
Total Expenses
$2,461
Mortgage P&I
79%
$1,516
Property Taxes
15%
$284
Home Insurance
6%
$112
HOA
3%
$50
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0