Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 52.34% first-year return on $15,729 initial cash invested.
52.34%
Cash On Cash
18.86%
Cap Rate
3.01
DSCR
$1,990
Rent
$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$74,900
Downpayment
20.0%
Interest Rate
6.8%
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
$1,990
Total Expenses
$1,304
Mortgage P&I
20%
$391
Property Taxes
20%
$393
Home Insurance
0%
$2
PManagement
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12267 Mayors Dr, Jacksonville, FL 32223 | $2,080 | 3 | 2 | 1440 | 0.1 mi |
3008 Blue Heron Dr N, Jacksonville, FL 32223 | $1,885 | 3 | 2 | 1416 | 1.1 mi |
12998 Mandarin Point Ln, Jacksonville, FL 32223 | $2,300 | 3 | 2 | 1340 | 1.3 mi |
11582 Silk Oak Ln, Jacksonville, FL 32223 | $2,155 | 3 | 2 | 1418 | 1.6 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