• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
1216 GROTHE Street, Jacksonville, FL 32209
$74,9002 beds • 1 baths • 983 sqft

This property could be a profitable Long-Term investment with a projected 20.6% first-year return on $15,729 initial cash invested.

Cash On Cash
20.6%
Cap Rate
11.54%
Rent
$1,016
Cashflow
$270
Rent Confidence:  High
Annual
$12,192
Median
$995
Avg
$1,016
Samples
25
Financing

Purchase Price  $74,900
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $15,729
Downpayment  20% $14,980
Closing costs  1% $749
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,016
Total Expenses  $746
Mortgage P&I  39% $399
Property Taxes  6% $56
Home Insurance  3% $26
PManagement  10% $102
CapEx  5% $51
Vacancy  6% $61
Maintenance  5% $51
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11545 Steele St$1050219860.7 mi
21518 Windle St$9502110000.9 mi
31518 Windle St, Unit 1518$950219500.9 mi
41330 Barnett St, Apt 4$925219000.4 mi
51820 Grunthal St$11752110311.1 mi
61404 Mcconihe St, Unit Upper$900219000.5 mi
71495 Union St W$1038219200.9 mi
81765 Dot St$1145219121.2 mi
91268 W 6th St, Unit Second$1075218500.2 mi
101268 W 6th St, Unit Ground$1075218500.2 mi
111268 W 6th St, Apt U$1050218500.2 mi
121045 W 12th St$10952110721 mi
131435 Grothe St$995218580.4 mi
141236 W 9th St$975218690.6 mi
151473 W 10th St$13252110950.9 mi
161469 W 7th St, Unit 2$950218640.6 mi
171402 Mcconihe St, Unit Upper$1100218500.5 mi
181672 W 2nd St$936218751 mi
191337 Rushing St$10002111430.6 mi
201280 W 5th St$950218160.2 mi
212316 Moncrief Rd$845218721.1 mi
222326 Moncrief Rd$845218721.1 mi
231616 8th St W, Unit 4$900218501 mi
24803 Rushing St$995218370.8 mi
251555 W 7th St$115021.510390.8 mi

Projections