Unlock all features! Tap here to upgrade
6757 DEER SPRINGS Road, Keystone Heights, FL 32656
3 beds • 2 baths • 1456 sqft
$291,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.46% first-year return on $61,131 initial cash invested.
-9.46%
Cash On Cash
4.49%
Cap Rate
0.73
DSCR
$1,721
Rent
-$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,721 income − $2,203 expenses = $482 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,131
Downpayment
20%
$58,220
Closing costs
1%
$2,911
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,721
Total Expenses
$2,203
Mortgage P&I
86%
$1,486
Property Taxes
10%
$165
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0