REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

1410 W 15TH Street, Jacksonville, FL 32209

2 beds • 1 baths • 970 sqft

Email

This property could be a profitable Long-Term investment with a projected 11.24% first-year return on $18,900 initial cash invested.

11.24%

Cash On Cash

9.43%

Cap Rate

1.48

DSCR

$1,020

Rent

$177

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$90,000

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$18,900

Downpayment

20%

$18,000

Closing costs

1%

$900

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,020

Total Expenses

$843

Mortgage P&I

47%

$479

Property Taxes

7%

$67

Home Insurance

3%

$32

PManagement

10%

$102

CapEx

5%

$51

Vacancy

6%

$61

Maintenance

5%

$51

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