Unlock all features! Tap here to upgrade
7667 CASA GRANDE Boulevard, Keystone Heights, FL 32656
3 beds • 2 baths • 1456 sqft
$267,000
View on ZillowThis property might be a fair Long-Term investment with a projected 1.24% first-year return on $56,070 initial cash invested.
1.24%
Cash On Cash
6.56%
Cap Rate
1.13
DSCR
$2,158
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,070
Downpayment
20%
$53,400
Closing costs
1%
$2,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,158
Total Expenses
$2,100
Mortgage P&I
60%
$1,294
Property Taxes
7%
$149
Home Insurance
4%
$96
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0