Unlock all features! Tap here to upgrade
95321 Shell Midden Ln, Fernandina Beach, FL 32034
3 beds • 4 baths • 2697 sqft
$1,136,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -13.18% first-year return on $257k initial cash invested.
-13.18%
Cash On Cash
3.33%
Cap Rate
0.55
DSCR
$6,818
Rent
-$2,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,818 income − $9,636 expenses = $2,818 out of pocket
Investment Breakdown
|
Purchase Price
$1136k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$227k
Closing costs
1%
$11,363
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,818
Total Expenses
$9,636
Mortgage P&I
84%
$5,702
Property Taxes
14%
$949
Home Insurance
7%
$453
HOA
3%
$213
Property Management
12%
$818
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$750