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 Long-Term investment with a projected -12.1% first-year return on $115k initial cash invested.
-12.1%
Cash On Cash
3.68%
Cap Rate
0.62
DSCR
$2,861
Rent
-$1,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,861 income − $4,018 expenses = $1,157 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,463
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,861
Total Expenses
$4,018
Mortgage P&I
94%
$2,690
Property Taxes
10%
$292
Home Insurance
7%
$200
HOA
3%
$92
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0