REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
1410 W 15TH Street, Jacksonville, FL 32209
$90,0002 beds • 1 baths • 970 sqft

This property might be a fair Long-Term investment with a projected 9.08% first-year return on $18,900 initial cash invested.

Cash On Cash
9.08%
Cap Rate
8.95%
Rent
$975
Signal: Low
Cashflow
$143
Financing

Purchase Price  $90,000
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $18,900
Downpayment  $18,000
Closing costs  $900
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $975
Total Expenses  $832
Mortgage P&I  $479
Property Taxes  $67
Home Insurance  $32
PManagement  $98
CapEx  $49
Vacancy  $58
Maintenance  $49
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11725 W 10th St$1099219640.7 mi
21332 W 21st St, Apt 4$9502110000.5 mi
31545 Steele St$1050219860.9 mi
43221 Grunthal St$12502110000.8 mi
51329 W 11th St$11952110380.3 mi
61279 W 20th St, Unit 1$1025219120.5 mi
72715 Myrtle Ave N$1300219000.3 mi
81439 W 15th St$995218820.1 mi
91509 W 24th St$8252110200.8 mi
101820 Grunthal St$11752110310.8 mi
111426 W 22nd St$8752110500.5 mi
121598 15th St W, Unit 2$900218820.5 mi
131598 W 15th St$900218820.5 mi
141598 15th St W, Unit 3$900218820.5 mi
151594 W 16th St, Unit Front$995218750.5 mi
161473 W 10th St$13252110950.4 mi
171236 W 9th St$975218690.6 mi
181045 W 12th St$10952110720.8 mi
192326 Moncrief Rd$845218720.7 mi
202316 Moncrief Rd$845218720.7 mi
212328 Moncrief Rd$845218720.7 mi
222324 Moncrief Rd$795218720.7 mi
232320 Moncrief Rd$795218720.7 mi
241469 W 7th St, Unit 2$950218640.8 mi
251277 W 25th St$11002110970.8 mi