REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
1436 STATE Street W, Jacksonville, FL 32209
$55,000 • 2 beds • 1 baths • 720 sqft
This property could be a profitable Long-Term investment with a projected 26.6% first-year return on $11,550 initial cash invested.
Cash On Cash
26.6%
Cap Rate
12.94%
Rent
$885
Signal: Med.
Cashflow
$256
Financing
Purchase Price $55,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $11,550
Downpayment $11,000
Closing costs $550
Rehab $0
Furnishing $0
Cashflow
Total Income $885
Total Expenses $629
Mortgage P&I $293
Property Taxes $88
Home Insurance $19
PManagement $88
CapEx $44
Vacancy $53
Maintenance $44
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1004 Lawrence St | $850 | 2 | 1 | 708 | 0.3 mi |
| 2 | 1002 Lawrence St | $850 | 2 | 1 | 708 | 0.3 mi |
| 3 | 1416 Union St W Union St W, Unit 1416 | $1000 | 2 | 1 | 750 | 0.1 mi |
| 4 | 1437 Prince St, Unit 1437 | $1120 | 2 | 1 | 700 | 0.3 mi |
| 5 | 1570 Mcconihe St, Apt C | $925 | 2 | 1 | 714 | 0.8 mi |
| 6 | 1546 Morgan St, Apt 2 | $800 | 2 | 1 | 695 | 0.4 mi |
| 7 | 1546 Morgan St, Apt 4 | $800 | 2 | 1 | 695 | 0.4 mi |
| 8 | 831 Minnie St | $925 | 2 | 1 | 700 | 0.6 mi |
| 9 | 1231 Mcconihe St | $850 | 2 | 1 | 720 | 1 mi |
| 10 | 1546 Morgan St, Apt 3 | $1000 | 2 | 1 | 692 | 0.4 mi |
| 11 | 1842 W 6th St | $995 | 2 | 1 | 715 | 1 mi |
| 12 | 1729 Logan St W, Unit 3 | $850 | 2 | 1 | 694 | 0.6 mi |
| 13 | 1729 Logan St W, Unit 1 | $850 | 2 | 1 | 694 | 0.6 mi |
| 14 | 1658 W 10th St, Apt 1 | $1150 | 2 | 1 | 715 | 1.1 mi |
| 15 | 1719 Fairfax St | $1200 | 2 | 1 | 729 | 1.1 mi |
| 16 | 723 Baker Ave | $875 | 2 | 1 | 728 | 1.2 mi |
| 17 | 1819 W 6th St, Apt 4 | $925 | 2 | 1 | 700 | 0.9 mi |
| 18 | 1716 Whitner St, Unit 1 | $885 | 2 | 1 | 693 | 0.8 mi |
| 19 | 1823 W 6th St | $750 | 2 | 1 | 702 | 0.9 mi |
| 20 | 1719 Fairfax Ave | $1200 | 2 | 1 | 706 | 1.1 mi |
| 21 | 1819 W Sixth St | $850 | 2 | 1 | 700 | 0.9 mi |
| 22 | 1823 W 6th St, Apt 4 | $750 | 2 | 1 | 702 | 0.9 mi |
| 23 | 1823 W 6th St, Apt 2 | $750 | 2 | 1 | 702 | 0.9 mi |
| 24 | 1376 Prince St | $1250 | 2 | 1 | 800 | 0.2 mi |
| 25 | 1378 Prince St, Unit 2 | $995 | 2 | 1 | 800 | 0.2 mi |