Unlock all features! Tap here to upgrade
12341 BUCKS HARBOR Drive S, Jacksonville, FL 32225
3 beds • 2 baths • 1856 sqft
$299,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -1.55% first-year return on $62,790 initial cash invested.
-1.55%
Cash On Cash
5.71%
Cap Rate
1.02
DSCR
$2,250
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,250
Total Expenses
$2,331
Mortgage P&I
62%
$1,391
Property Taxes
10%
$229
Home Insurance
5%
$105
HOA
1%
$22
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
851 Mystic Harbor Dr, Jacksonville, FL 32225 | $2,149 | 3 | 2 | 1856 | 0.1 mi |
12335 Bucks Harbor Dr S, Jacksonville, FL 32225 | $2,205 | 3 | 2 | 1840 | 0 mi |
857 Mystic Harbor Dr, Jacksonville, FL 32225 | $2,065 | 3 | 2 | 1905 | 0.1 mi |
12306 Bucks Harbor Dr S, Jacksonville, FL 32225 | $2,220 | 3 | 2 | 1794 | 0.1 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