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 looks like a bad Long-Term investment with a projected -7.68% first-year return on $112k initial cash invested.
-7.68%
Cash On Cash
4.44%
Cap Rate
0.78
DSCR
$3,387
Rent
-$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,387 income − $4,106 expenses = $719 out of pocket
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,351
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,387
Total Expenses
$4,106
Mortgage P&I
75%
$2,532
Property Taxes
14%
$484
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0