Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 46.72% first-year return on $10,479 initial cash invested.
46.72%
Cash On Cash
17.31%
Cap Rate
$1,000
Rent
$408
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$49,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,479
Downpayment
20%
$9,980
Closing costs
1%
$499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,000
Total Expenses
$592
Mortgage P&I
26%
$262
Property Taxes
5%
$52
Home Insurance
2%
$18
PManagement
10%
$100
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1359 W 20th St, Jacksonville, FL 32209 | $1,100 | 2 | 1 | 901 | 0.1 mi |
1554 W 22nd St, Apt 1, Jacksonville, FL 32209 | $900 | 2 | 1 | 900 | 0.3 mi |
2715 Myrtle Ave N, Jacksonville, FL 32209 | $1,300 | 2 | 1 | 900 | 0.3 mi |
847 W 29th St, Jacksonville, FL 32209 | $1,100 | 2 | 1 | 900 | 0.7 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