Unlock all features! Tap here to upgrade
5927 WHITE SANDS Road, Keystone Heights, FL 32656
3 beds • 2 baths • 1536 sqft
$261,300
View on ZillowThis property might be a fair Mid-Term investment with a projected 1.68% first-year return on $72,873 initial cash invested.
1.68%
Cash On Cash
7.18%
Cap Rate
1.15
DSCR
$2,670
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,670 income − $2,568 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,873
Downpayment
20%
$52,260
Closing costs
1%
$2,613
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,670
Total Expenses
$2,568
Mortgage P&I
51%
$1,355
Property Taxes
7%
$183
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$294