REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 98.47% first-year return on $6,678 initial cash invested.

Cash On Cash
98.47%
Cap Rate
29.32%
Rent
$1,197
Cashflow
$548
Rent Confidence:  High
Annual
$14,364
Median
$1,200
Avg
$1,196
Samples
25
Financing
Purchase Price  $31,800
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $6,678
Downpayment  20% $6,360
Closing costs  1% $318
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,197
Total Expenses  $649
Mortgage P&I  14% $169
Property Taxes  13% $157
Home Insurance  1% $11
PManagement  10% $120
CapEx  5% $60
Vacancy  6% $72
Maintenance  5% $60
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14158 Nolan St$12522211840.4 mi
24150 Nolan St$13632211840.4 mi
34065 Dellwood Ave$12992212021 mi
42744 Broadway Ave$12082212690.8 mi
5753 Saranac St$1150229750.9 mi
62587 Orchard St$1195229921.2 mi
73329 Gilmore St, Unit 1$1200229500.9 mi
8733 Detroit St$13412111300.6 mi
9687 Bridal Ave$1600228640.9 mi
103332 Sunnybrook Ave S$10502111700.9 mi
11859 St Clair St$10952112050.9 mi
12758 Mackinaw St$12502112390.8 mi
134123 Quincy St$6252215631 mi
14353 Thompson St$1195219880.3 mi
153315 Waller St$10502110020.7 mi
163305 Sunnybrook Ave N$11782110120.9 mi
173424 Greenbrier Dr$13252112501 mi
183332 Green St$13502110061.3 mi
193033 Thomas St$12002113001 mi
204067 Gilmore St$1300219560.9 mi
211006 St Clair Ter$925219721.2 mi
221006 Saint Clair Ter$925219721.2 mi
233602 Ernest St$1295219361 mi
243356 Lenox Ave$999218990.6 mi
254059 College St$1525219521.3 mi

Projections