REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
1131 WEARE Street, Jacksonville, FL 32206
$60,0002 beds • 1 baths • 678 sqft

This property could be a profitable Long-Term investment with a projected 34.29% first-year return on $12,600 initial cash invested.

Cash On Cash
34.29%
Cap Rate
14.58%
Rent
$995
Signal: Med.
Cashflow
$360
Financing

Purchase Price  $60,000
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $12,600
Downpayment  $12,000
Closing costs  $600
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $995
Total Expenses  $635
Mortgage P&I  $319
Property Taxes  $35
Home Insurance  $21
PManagement  $100
CapEx  $50
Vacancy  $60
Maintenance  $50
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11031 Franklin St$900217000.3 mi
21038 Milnor St$850216480.3 mi
31036 Milnor St$850216480.3 mi
41122 Van Buren St$950217200.4 mi
51122 Van Buren St, Unit 4D$950217200.4 mi
62103 Lambert St$950216721.5 mi
71829 Lambert St, Unit 1$1000217501.1 mi
81979 Brackland St$900217491.3 mi
91829 Lambert St$1100217701.1 mi
101108 Odessa St$1097218000.6 mi
111831 Lambert St$990217751.1 mi
121656 Winthrop St$925217751.2 mi
131658 Winthrop St, Unit 1658$924217751.2 mi
141658 Winthrop St$995217751.2 mi
151164 E 16th St$1045217501.8 mi
161215 Florida Ave$1175218360.5 mi
171225 E 14th St$1050217751.7 mi
181550 Marshall St$1100218620.7 mi
191611 E 9th St$1350218501.1 mi
201609 E 9th St$1300218501.1 mi
211364 Harrison St$900210.4 mi
22724 Odessa St, Apt 4$1050210.8 mi
231524 Pasco St$995219010.9 mi
241530 Clark St$1285211 mi
252030 Redwing St$1295218471.8 mi