Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.42% first-year return on $89,208 initial cash invested.
-12.42%
Cash On Cash
4.14%
Cap Rate
$2,510
Rent
-$923
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,208
Downpayment
20%
$84,960
Closing costs
1%
$4,248
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,510
Total Expenses
$3,433
Mortgage P&I
90%
$2,264
Property Taxes
20%
$513
Home Insurance
0%
$2
PManagement
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12307 Hawkstowe Ln, Jacksonville, FL 32225 | $2,695 | 4 | 3 | 2549 | 0.7 mi |
220 Sterling Hill Dr, Jacksonville, FL 32225 | $2,495 | 4 | 3 | 2410 | 1.4 mi |
3140 Southern Hills Cir W, Jacksonville, FL 32225 | $2,710 | 4 | 3 | 2660 | 1.7 mi |
1609 Country Charm Ln W, Jacksonville, FL 32225 | $2,455 | 4 | 2.5 | 2616 | 0.5 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality