Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 34.91% first-year return on $13,440 initial cash invested.
34.91%
Cash On Cash
14.59%
Cap Rate
2.34
DSCR
$1,090
Rent
$391
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$64,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,440
Downpayment
20%
$12,800
Closing costs
1%
$640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,090
Total Expenses
$699
Mortgage P&I
31%
$333
Property Taxes
6%
$62
Home Insurance
2%
$22
PManagement
10%
$109
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1163 E 18th St, Jacksonville, FL 32206 | $1,150 | 2 | 1 | 916 | 0.2 mi |
1611 E 9th St, Jacksonville, FL 32206 | $1,350 | 2 | 1 | 850 | 0.5 mi |
1609 E 9th St, Jacksonville, FL 32206 | $1,350 | 2 | 1 | 850 | 0.5 mi |
1482 E 16th St, Jacksonville, FL 32206 | $800 | 2 | 1 | 816 | 0.2 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