Unlock all features! Tap here to upgrade
94016 WOODBRIER Circle, Fernandina Beach, FL 32034
3 beds • 2 baths • 1806 sqft
$424,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -7.76% first-year return on $89,040 initial cash invested.
-7.76%
Cash On Cash
4.72%
Cap Rate
0.79
DSCR
$2,674
Rent
-$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,674 income − $3,250 expenses = $576 out of pocket
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,040
Downpayment
20%
$84,800
Closing costs
1%
$4,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,674
Total Expenses
$3,250
Mortgage P&I
79%
$2,108
Property Taxes
9%
$237
Home Insurance
6%
$154
HOA
2%
$56
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0