Unlock all features! Tap here to upgrade
475 SW NIGHTINGALE Street, Keystone Heights, FL 32656
3 beds • 2 baths • 1360 sqft
$218,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.58% first-year return on $45,822 initial cash invested.
-9.58%
Cash On Cash
4.99%
Cap Rate
0.76
DSCR
$1,647
Rent
-$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,647 income − $2,013 expenses = $366 out of pocket
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,822
Downpayment
20%
$43,640
Closing costs
1%
$2,182
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,647
Total Expenses
$2,013
Mortgage P&I
72%
$1,192
Property Taxes
20%
$323
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0