Unlock all features! Tap here to upgrade
95016 Piney Island Ct, Fernandina Beach, FL 32034
3 beds • 3 baths • 2062 sqft
$483,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -5.45% first-year return on $101k initial cash invested.
-5.45%
Cash On Cash
5.22%
Cap Rate
0.88
DSCR
$3,404
Rent
-$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,600
Closing costs
1%
$4,830
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,404
Total Expenses
$3,865
Mortgage P&I
70%
$2,393
Property Taxes
12%
$410
Home Insurance
5%
$178
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0