Unlock all features! Tap here to upgrade
550 REMINGTON FOREST Drive, Saint Johns, FL 32259
3 beds • 2 baths • 2113 sqft
$479,100
View on ZillowThis property might be a fair Mid-Term investment with a projected 1.51% first-year return on $119k initial cash invested.
1.51%
Cash On Cash
6.8%
Cap Rate
1.14
DSCR
$4,785
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,820
Closing costs
1%
$4,791
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,785
Total Expenses
$4,636
Mortgage P&I
50%
$2,373
Property Taxes
10%
$465
Home Insurance
4%
$172
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526