Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.37% first-year return on $43,008 initial cash invested.
2.37%
Cash On Cash
7.08%
Cap Rate
1.16
DSCR
$1,620
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,008
Downpayment
20%
$40,960
Closing costs
1%
$2,048
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$1,535
Mortgage P&I
64%
$1,043
Property Taxes
4%
$69
Home Insurance
0%
$2
PManagement
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4284 Key Vega Dr S, Jacksonville, FL 32218 | $1,570 | 3 | 2 | 1236 | 0.3 mi |
11043 Key Coral Dr, Jacksonville, FL 32218 | $1,545 | 3 | 2 | 1328 | 0.4 mi |
11051 Key Coral Dr, Jacksonville, FL 32218 | $1,350 | 3 | 2 | 1340 | 0.4 mi |
4104 Anderson Woods Dr, Jacksonville, FL 32218 | $1,695 | 3 | 2 | 1347 | 0.4 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