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 Long-Term investment with a projected -24.35% first-year return on $161k initial cash invested.
-24.35%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$2,369
Rent
-$3,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,369 income − $5,629 expenses = $3,260 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,369
Total Expenses
$5,629
Mortgage P&I
159%
$3,771
Property Taxes
41%
$975
Home Insurance
11%
$268
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0