Unlock all features! Tap here to upgrade
5608 JONES CREEK Road, Keystone Heights, FL 32656
3 beds • 2 baths • 1792 sqft
$765,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -17.92% first-year return on $179k initial cash invested.
-17.92%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$3,554
Rent
-$2,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,554 income − $6,222 expenses = $2,668 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$153k
Closing costs
1%
$7,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,554
Total Expenses
$6,222
Mortgage P&I
106%
$3,771
Property Taxes
27%
$975
Home Insurance
8%
$268
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391