REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

1277 W 25th St, Jacksonville, FL 32209

2 beds • 1 baths • 1097 sqft

Email

This property might be a fair Long-Term investment with a projected 4.42% first-year return on $20,370 initial cash invested.

4.42%

Cash On Cash

7.95%

Cap Rate

1.25

DSCR

$1,050

Rent

$75

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$97,000

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$20,370

Downpayment

20%

$19,400

Closing costs

1%

$970

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,050

Total Expenses

$975

Mortgage P&I

49%

$516

Property Taxes

15%

$153

Home Insurance

3%

$34

PManagement

10%

$105

CapEx

5%

$52

Vacancy

6%

$63

Maintenance

5%

$52

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis