REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
1131 WEARE Street, Jacksonville, FL 32206
$60,000 • 2 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 Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1031 Franklin St | $900 | 2 | 1 | 700 | 0.3 mi |
| 2 | 1038 Milnor St | $850 | 2 | 1 | 648 | 0.3 mi |
| 3 | 1036 Milnor St | $850 | 2 | 1 | 648 | 0.3 mi |
| 4 | 1122 Van Buren St | $950 | 2 | 1 | 720 | 0.4 mi |
| 5 | 1122 Van Buren St, Unit 4D | $950 | 2 | 1 | 720 | 0.4 mi |
| 6 | 2103 Lambert St | $950 | 2 | 1 | 672 | 1.5 mi |
| 7 | 1829 Lambert St, Unit 1 | $1000 | 2 | 1 | 750 | 1.1 mi |
| 8 | 1979 Brackland St | $900 | 2 | 1 | 749 | 1.3 mi |
| 9 | 1829 Lambert St | $1100 | 2 | 1 | 770 | 1.1 mi |
| 10 | 1108 Odessa St | $1097 | 2 | 1 | 800 | 0.6 mi |
| 11 | 1831 Lambert St | $990 | 2 | 1 | 775 | 1.1 mi |
| 12 | 1656 Winthrop St | $925 | 2 | 1 | 775 | 1.2 mi |
| 13 | 1658 Winthrop St, Unit 1658 | $924 | 2 | 1 | 775 | 1.2 mi |
| 14 | 1658 Winthrop St | $995 | 2 | 1 | 775 | 1.2 mi |
| 15 | 1164 E 16th St | $1045 | 2 | 1 | 750 | 1.8 mi |
| 16 | 1215 Florida Ave | $1175 | 2 | 1 | 836 | 0.5 mi |
| 17 | 1225 E 14th St | $1050 | 2 | 1 | 775 | 1.7 mi |
| 18 | 1550 Marshall St | $1100 | 2 | 1 | 862 | 0.7 mi |
| 19 | 1611 E 9th St | $1350 | 2 | 1 | 850 | 1.1 mi |
| 20 | 1609 E 9th St | $1300 | 2 | 1 | 850 | 1.1 mi |
| 21 | 1364 Harrison St | $900 | 2 | 1 | 0.4 mi | |
| 22 | 724 Odessa St, Apt 4 | $1050 | 2 | 1 | 0.8 mi | |
| 23 | 1524 Pasco St | $995 | 2 | 1 | 901 | 0.9 mi |
| 24 | 1530 Clark St | $1285 | 2 | 1 | 1 mi | |
| 25 | 2030 Redwing St | $1295 | 2 | 1 | 847 | 1.8 mi |