REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 18.31% first-year return on $15,729 initial cash invested.

Cash On Cash
18.31%
Cap Rate
11.02%
Rent
$975
Signal: High
Cashflow
$240
Financing

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

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

Total Income  $975
Total Expenses  $735
Mortgage P&I  $399
Property Taxes  $56
Home Insurance  $26
PManagement  $98
CapEx  $49
Vacancy  $58
Maintenance  $49
Other  $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 2$900219000.4 mi
51330 Barnett St, Apt 4$925219000.4 mi
61329 W 11th St$10252110380.9 mi
71820 Grunthal St$11752110311.1 mi
81404 Mcconihe St, Unit Upper$1000219000.5 mi
91495 Union St W$1038219200.9 mi
101425 W 6th St$9952110930.4 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
181402 Mcconihe St$575218490.5 mi
191672 W 2nd St$936218751 mi
201280 W 5th St$950218160.2 mi
212316 Moncrief Rd$845218721.1 mi
222326 Moncrief Rd$845218721.1 mi
231439 W 15th St$995218821.2 mi
242328 Moncrief Rd$845218721.1 mi
251616 8th St W, Unit 4$900218501 mi