Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.98% first-year return on $37,863 initial cash invested.
-0.98%
Cash On Cash
6.71%
Cap Rate
$1,580
Rent
-$31
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,863
Downpayment
20%
$36,060
Closing costs
1%
$1,803
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$1,611
Mortgage P&I
61%
$960
Property Taxes
15%
$238
Home Insurance
0%
$2
PManagement
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2440 Burlingame Dr W, Jacksonville, FL 32211 | $1,528 | 3 | 1 | 1340 | 0.8 mi |
7603 Mayapple Rd, Jacksonville, FL 32211 | $1,495 | 3 | 1 | 1201 | 0.9 mi |
7011 Gaillardia Rd S, Jacksonville, FL 32211 | $1,650 | 3 | 1 | 1172 | 0.9 mi |
2655 Lorna Rd, Jacksonville, FL 32211 | $1,560 | 3 | 1 | 1158 | 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