• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 36.76% first-year return on $12,600 initial cash invested.

Cash On Cash
36.76%
Cap Rate
15.14%
Rent
$1,030
Cashflow
$386
Rent Confidence:  High
Annual
$12,360
Median
$1,050
Avg
$1,046
Samples
25
Financing

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

Total  $12,600
Downpayment  20% $12,000
Closing costs  1% $600
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,030
Total Expenses  $644
Mortgage P&I  31% $319
Property Taxes  3% $35
Home Insurance  2% $21
PManagement  10% $103
CapEx  5% $52
Vacancy  6% $62
Maintenance  5% $52
Other  0% $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$850217200.4 mi
51122 Van Buren St, Unit 4D$950217200.4 mi
62103 Lambert St$950216721.5 mi
71829 Lambert St$1100217701.1 mi
81108 Odessa St$1097218000.6 mi
91658 Winthrop St$899217751.2 mi
101656 Winthrop St$925217751.2 mi
111658 Winthrop St, Unit 1658$924217751.2 mi
121162 E 16th St, Unit 1162$900217501.8 mi
131215 Florida Ave$1175218360.5 mi
141225 E 14th St$1050217751.7 mi
151550 Marshall St$1100218620.7 mi
1611 E 7th St, Apt 4$1100218001.8 mi
1711 E 7th St, Apt 3$1100218001.8 mi
1811 E 7th St, Apt 1$1100218001.8 mi
191609 E 9th St$1350218501.1 mi
201611 E 9th St$1350218501.1 mi
211958 Phoenix Ave$1100218601.2 mi
22724 Odessa St, Apt 4$1050210.8 mi
231524 Pasco St$995219010.9 mi
241530 Clark St$1285211 mi
251833 Hubbard St, Unit D$1200218641.8 mi

Projections