Unlock all features! Tap here to upgrade
960 THEODORE Avenue, Jacksonville Beach, FL 32250
3 beds • 2 baths • 1406 sqft
$535,100
View on ZillowThis property might be a fair Mid-Term investment with a projected 1.17% first-year return on $130k initial cash invested.
1.17%
Cash On Cash
6.42%
Cap Rate
1.13
DSCR
$5,080
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,351
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,080
Total Expenses
$4,953
Mortgage P&I
50%
$2,532
Property Taxes
10%
$484
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$559