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 Long-Term investment with a projected -16.43% first-year return on $84,819 initial cash invested.
-16.43%
Cash On Cash
3.11%
Cap Rate
0.5
DSCR
$2,212
Rent
-$1,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,212 income − $3,373 expenses = $1,161 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,819
Downpayment
20%
$80,780
Closing costs
1%
$4,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,212
Total Expenses
$3,373
Mortgage P&I
95%
$2,098
Property Taxes
25%
$552
Home Insurance
6%
$141
HOA
0%
$6
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0