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 Mid-Term investment with a projected -17.09% first-year return on $224k initial cash invested.
-17.09%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$3,322
Rent
-$3,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,322 income − $6,506 expenses = $3,184 out of pocket
Investment Breakdown
|
Purchase Price
$979k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$196k
Closing costs
1%
$9,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,322
Total Expenses
$6,506
Mortgage P&I
148%
$4,918
Property Taxes
3%
$115
Home Insurance
10%
$343
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365