Unlock all features! Tap here to upgrade
95025 Palm Pointe Dr N, Fernandina Beach, FL 32034
3 beds • 2 baths • 2228 sqft
$546,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -4% first-year return on $133k initial cash invested.
-4%
Cash On Cash
5.32%
Cap Rate
0.9
DSCR
$4,292
Rent
-$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,292 income − $4,734 expenses = $442 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,463
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,292
Total Expenses
$4,734
Mortgage P&I
63%
$2,690
Property Taxes
7%
$292
Home Insurance
5%
$200
HOA
2%
$92
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472