Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.83% first-year return on $28,980 initial cash invested.
6.83%
Cash On Cash
8.06%
Cap Rate
1.35
DSCR
$1,490
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,980
Downpayment
20%
$27,600
Closing costs
1%
$1,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,325
Mortgage P&I
46%
$688
Property Taxes
17%
$249
Home Insurance
0%
$2
PManagement
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2623 Tulsa Rd N, Jacksonville, FL 32218 | $1,495 | 3 | 2 | 1075 | 0.8 mi |
4516 Key Woodley Dr S, Jacksonville, FL 32218 | $1,395 | 3 | 2 | 1008 | 1.3 mi |
10567 Dove Ln, Jacksonville, FL 32218 | $1,275 | 3 | 2 | 995 | 1.1 mi |
10977 Traci Lynn Dr, Jacksonville, FL 32218 | $1,488 | 3 | 2 | 1046 | 1.4 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