Unlock all features! Tap here to upgrade
530 REMINGTON FOREST Drive, Saint Johns, FL 32259
3 beds • 2 baths • 1955 sqft
$430,900
View on ZillowThis property might be a fair Mid-Term investment with a projected 0.31% first-year return on $108k initial cash invested.
0.31%
Cash On Cash
6.39%
Cap Rate
1.09
DSCR
$4,056
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,180
Closing costs
1%
$4,309
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,056
Total Expenses
$4,028
Mortgage P&I
52%
$2,106
Property Taxes
10%
$389
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446