Unlock all features! Tap here to upgrade
95462 Orchid Blossom Trl, Fernandina Beach, FL 30234
3 beds • 2 baths • 1521 sqft
$403,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.1% first-year return on $103k initial cash invested.
-7.1%
Cash On Cash
4.82%
Cap Rate
0.77
DSCR
$3,318
Rent
-$608
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,318 income − $3,926 expenses = $608 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,780
Closing costs
1%
$4,039
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,318
Total Expenses
$3,926
Mortgage P&I
63%
$2,098
Property Taxes
17%
$552
Home Insurance
4%
$141
HOA
0%
$6
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365