7891 RUSTY ANCHOR Road, Saint Augustine, FL 32092
3 beds • 3 baths • 2194 sqft
$540,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -18.87% first-year return on $131k initial cash invested.
-18.87%
Cash On Cash
1.97%
Cap Rate
0.31
DSCR
$2,456
Rent
-$2,067
Cashflow
Cash Flow
$2,456 income − $4,523 expenses = $2,067 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,402
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,456
Total Expenses
$4,523
Mortgage P&I
116%
$2,857
Property Taxes
22%
$534
Home Insurance
12%
$297
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270