Unlock all features! Tap here to upgrade
7900 HARDWOOD LANDING Road, Saint Augustine, FL 32092
3 beds • 2 baths • 1660 sqft
$979,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -21.82% first-year return on $206k initial cash invested.
-21.82%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$2,215
Rent
-$3,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,215 income − $5,953 expenses = $3,738 out of pocket
Investment Breakdown
|
Purchase Price
$979k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$196k
Closing costs
1%
$9,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,215
Total Expenses
$5,953
Mortgage P&I
222%
$4,918
Property Taxes
5%
$115
Home Insurance
15%
$343
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0