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 might be a fair Mid-Term investment with a projected 1.05% first-year return on $107k initial cash invested.
1.05%
Cash On Cash
6.68%
Cap Rate
1.12
DSCR
$4,011
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,011 income − $3,917 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,800
Closing costs
1%
$4,240
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,011
Total Expenses
$3,917
Mortgage P&I
53%
$2,108
Property Taxes
6%
$237
Home Insurance
4%
$154
HOA
1%
$56
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441