Unlock all features! Tap here to upgrade
929 LAKE SANFORD Court, Saint Augustine, FL 32092
3 beds • 2 baths • 1678 sqft
$405,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.29% first-year return on $85,134 initial cash invested.
-13.29%
Cash On Cash
4.09%
Cap Rate
0.63
DSCR
$2,272
Rent
-$943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $3,215 expenses = $943 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,134
Downpayment
20%
$81,080
Closing costs
1%
$4,054
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,272
Total Expenses
$3,215
Mortgage P&I
97%
$2,212
Property Taxes
10%
$217
Home Insurance
7%
$157
HOA
2%
$38
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0