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 Long-Term investment with a projected -11.5% first-year return on $142k initial cash invested.
-11.5%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$3,434
Rent
-$1,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,434 income − $4,793 expenses = $1,359 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,434
Total Expenses
$4,793
Mortgage P&I
97%
$3,342
Property Taxes
5%
$168
Home Insurance
7%
$236
HOA
4%
$154
Property Management
10%
$343
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0