Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.07% first-year return on $116k initial cash invested.
-11.07%
Cash On Cash
3.81%
Cap Rate
0.65
DSCR
$2,550
Rent
-$1,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,503
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,550
Total Expenses
$3,616
Mortgage P&I
105%
$2,684
Property Taxes
1%
$30
Home Insurance
8%
$196
HOA
2%
$42
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11536 Summer Haven Blvd N, Jacksonville, FL 32258 | $4,250 | 4 | 2 | 2217 | 0.2 mi |
10915 Hamilton Downs Ct, Jacksonville, FL 32257 | $2,550 | 4 | 2 | 2391 | 1.4 mi |
11304 Landing Estates Dr, Jacksonville, FL 32257 | $2,300 | 4 | 2 | 2252 | 1.5 mi |
4399 Princess Labeth Ct W, Jacksonville, FL 32258 | $2,269 | 4 | 2 | 2064 | 0.6 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality