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 looks like a bad Long-Term investment with a projected -8.58% first-year return on $90,489 initial cash invested.
-8.58%
Cash On Cash
4.44%
Cap Rate
0.76
DSCR
$2,704
Rent
-$647
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
$90,489
Downpayment
20%
$86,180
Closing costs
1%
$4,309
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,704
Total Expenses
$3,351
Mortgage P&I
78%
$2,106
Property Taxes
14%
$389
Home Insurance
6%
$154
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0