Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 45.99% first-year return on $13,020 initial cash invested.
45.99%
Cash On Cash
17.01%
Cap Rate
$1,160
Rent
$499
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$62,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,020
Downpayment
20%
$12,400
Closing costs
1%
$620
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,160
Total Expenses
$661
Mortgage P&I
28%
$322
Property Taxes
1%
$15
Home Insurance
2%
$22
PManagement
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1517 W 10th St, Jacksonville, FL 32209 | $1,175 | 3 | 1 | 784 | 0.6 mi |
1837 W 31st St, Jacksonville, FL 32209 | $1,285 | 3 | 1 | 782 | 0.6 mi |
1722 31st St W, Jacksonville, FL 32209 | $1,095 | 3 | 1 | 816 | 0.5 mi |
2862 Woodland St W, Jacksonville, FL 32209 | $1,080 | 3 | 1 | 822 | 0.5 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