Unlock all features! Tap here to upgrade
4795 WANDERING PINES Trail S, Jacksonville, FL 32258
3 beds • 2 baths • 1686 sqft
$392,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.93% first-year return on $82,467 initial cash invested.
-11.93%
Cash On Cash
3.76%
Cap Rate
0.64
DSCR
$2,280
Rent
-$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,280 income − $3,100 expenses = $820 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,467
Downpayment
20%
$78,540
Closing costs
1%
$3,927
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,280
Total Expenses
$3,100
Mortgage P&I
85%
$1,937
Property Taxes
18%
$407
Home Insurance
6%
$140
HOA
1%
$23
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0