Unlock all features! Tap here to upgrade
4459 LOVELAND PASS Drive E, Jacksonville, FL 32210
3 beds • 2 baths • 1318 sqft
$252,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.81% first-year return on $71,109 initial cash invested.
-3.81%
Cash On Cash
5.31%
Cap Rate
0.89
DSCR
$2,252
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,252 income − $2,478 expenses = $226 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,109
Downpayment
20%
$50,580
Closing costs
1%
$2,529
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,252
Total Expenses
$2,478
Mortgage P&I
56%
$1,256
Property Taxes
15%
$342
Home Insurance
4%
$89
HOA
1%
$25
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$68
Maintenance
4%
$90
Other
11%
$248