6433 JACK WRIGHT ISLAND Road, Saint Augustine, FL 32092
3 beds • 3 baths • 2697 sqft
$1,285,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -22.67% first-year return on $270k initial cash invested.
-22.67%
Cash On Cash
1.98%
Cap Rate
0.3
DSCR
$3,610
Rent
-$5,097
Cashflow
Cash Flow
$3,610 income − $8,707 expenses = $5,097 out of pocket
Investment Breakdown
|
Purchase Price
$1285k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$257k
Closing costs
1%
$12,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,610
Total Expenses
$8,707
Mortgage P&I
195%
$7,038
Property Taxes
8%
$281
Home Insurance
12%
$450
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$217
Maintenance
5%
$180
Other
0%
$0