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 Long-Term investment with a projected -19.88% first-year return on $239k initial cash invested.
-19.88%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$4,545
Rent
-$3,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,545 income − $8,498 expenses = $3,953 out of pocket
Investment Breakdown
|
Purchase Price
$1136k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$227k
Closing costs
1%
$11,363
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,545
Total Expenses
$8,498
Mortgage P&I
125%
$5,702
Property Taxes
21%
$949
Home Insurance
10%
$453
HOA
5%
$213
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$273
Maintenance
5%
$227
Other
0%
$0