REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
115 Druid St, Jacksonville, FL 32254
$31,800 • 2 beds • 2 baths • 1128 sqft

This property could be a profitable Long-Term investment with a projected 105.84% first-year return on $6,678 initial cash invested.

Cash On Cash
105.84%
Cap Rate
30.94%
Rent
$1,250
Signal: Med.
Cashflow
$589
Financing
Purchase Price  $31,800
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $6,678
Downpayment  $6,360
Closing costs  $318
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,250
Total Expenses  $661
Mortgage P&I  $169
Property Taxes  $157
Home Insurance  $11
PManagement  $125
CapEx  $62
Vacancy  $75
Maintenance  $62
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14150 Nolan St$13632211840.4 mi
22744 Broadway Ave$12082212690.8 mi
3753 Saranac St$1150229750.9 mi
42587 Orchard St$1195229921.2 mi
53329 Gilmore St, Unit 1$1200229500.9 mi
63332 Sunnybrook Ave S$10502111700.9 mi
73348 Dellwood Ave$12242111041.1 mi
83322 Sunnybrook Ave S$12352110760.9 mi
9822 Saranac St$10502110641 mi
10758 Mackinaw St$12502112390.8 mi
114123 Quincy St$15952215631 mi
123119 Phyllis St$13502112251.1 mi
133315 Waller St$10502110020.7 mi
143305 Sunnybrook Ave N$11782110120.9 mi
153424 Greenbrier Dr$13252112501 mi
16805 Saint Clair St$12952112720.8 mi
173319 Plum St$13182110351.3 mi
183033 Thomas St$11002110001 mi
193332 Green St$13502110061.3 mi
204021 Green St$1496219901.2 mi
214067 Gilmore St$1300219560.9 mi
222902 Broadway Ave$1023219480.7 mi
233530 College St$1495219701.3 mi
243602 Ernest St$1295219361 mi
254059 College St$1525219521.3 mi