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 looks like a bad Long-Term investment with a projected -7.5% first-year return on $54,873 initial cash invested.
-7.5%
Cash On Cash
5.06%
Cap Rate
0.81
DSCR
$1,780
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,780 income − $2,123 expenses = $343 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,873
Downpayment
20%
$52,260
Closing costs
1%
$2,613
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,780
Total Expenses
$2,123
Mortgage P&I
76%
$1,355
Property Taxes
10%
$183
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0