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 might be a fair Mid-Term investment with a projected 0.85% first-year return on $63,822 initial cash invested.
0.85%
Cash On Cash
7.35%
Cap Rate
1.12
DSCR
$2,470
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,470 income − $2,425 expenses = $45 cash flow
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,822
Downpayment
20%
$43,640
Closing costs
1%
$2,182
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,470
Total Expenses
$2,425
Mortgage P&I
48%
$1,192
Property Taxes
13%
$323
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272