Unlock all features! Tap here to upgrade
6810 Livingston Ave N, Saint Petersburg, FL 33702
3 beds • 2 baths • 1052 sqft
$381,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 1.2% first-year return on $98,010 initial cash invested.
1.2%
Cash On Cash
6.83%
Cap Rate
1.13
DSCR
$3,753
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,753 income − $3,655 expenses = $98 cash flow
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,010
Downpayment
20%
$76,200
Closing costs
1%
$3,810
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,753
Total Expenses
$3,655
Mortgage P&I
51%
$1,922
Property Taxes
9%
$321
Home Insurance
4%
$136
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413