Unlock all features! Tap here to upgrade
578 COURTNEY CHASE Drive, Saint Augustine, FL 32092
3 beds • 3 baths • 2096 sqft
$675,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.76% first-year return on $160k initial cash invested.
-3.76%
Cash On Cash
5.42%
Cap Rate
0.91
DSCR
$5,151
Rent
-$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,151 income − $5,652 expenses = $501 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,151
Total Expenses
$5,652
Mortgage P&I
65%
$3,342
Property Taxes
3%
$168
Home Insurance
5%
$236
HOA
3%
$154
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567