Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 42.76% first-year return on $12,600 initial cash invested.
42.76%
Cash On Cash
16.34%
Cap Rate
2.64
DSCR
$1,180
Rent
$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$60,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,600
Downpayment
20%
$12,000
Closing costs
1%
$600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,180
Total Expenses
$731
Mortgage P&I
26%
$309
Property Taxes
8%
$94
Home Insurance
2%
$21
PManagement
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1293 W 29th St, Jacksonville, FL 32209 | $1,300 | 3 | 1 | 972 | 0.1 mi |
1169 W 26th St, Jacksonville, FL 32209 | $1,150 | 3 | 1 | 1008 | 0.1 mi |
3036 Saturn Ave, Jacksonville, FL 32206 | $1,000 | 3 | 1 | 946 | 0.7 mi |
1036 W 24th St, Jacksonville, FL 32209 | $1,250 | 3 | 1 | 998 | 0.3 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