- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
1531 E 24TH Street, Jacksonville, FL 32206
$69,900 • 2 beds • 1 baths • 624 sqft
This property could be a profitable Long-Term investment with a projected 18.48% first-year return on $14,679 initial cash invested.
Cash On Cash
18.48%
Cap Rate
11.09%
Rent
$950
Signal: Med.
Cashflow
$226
Financing
Purchase Price $69,900
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $14,679
Downpayment $13,980
Closing costs $699
Rehab $0
Furnishing $0
Cashflow
Total Income $950
Total Expenses $724
Mortgage P&I $372
Property Taxes $80
Home Insurance $24
PManagement $95
CapEx $48
Vacancy $57
Maintenance $48
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 1409 E 24th St | $750 | 2 | 1 | 600 | 0.2 mi |
2 | 1764 E 26th St | $900 | 2 | 1 | 672 | 0.3 mi |
3 | 1717 E 25th St | $1195 | 2 | 1 | 562 | 0.2 mi |
4 | 1517 24th St E | $928 | 2 | 1 | 702 | 0 mi |
5 | 5435 Alta St | $925 | 2 | 1 | 616 | 1.6 mi |
6 | 2103 Lambert St | $950 | 2 | 1 | 672 | 1.1 mi |
7 | 298 48th St E | $981 | 2 | 1 | 616 | 2.1 mi |
8 | 298 E 48th St | $1040 | 2 | 1 | 616 | 2.1 mi |
9 | 1184 E 18th St, Unit A | $1100 | 2 | 1 | 700 | 0.7 mi |
10 | 3308 Bridier St | $825 | 2 | 1 | 750 | 0.4 mi |
11 | 3743 Peachtree St, # 3743 | $925 | 2 | 1 | 700 | 1.3 mi |
12 | 3341 Westlake Ave | $1050 | 2 | 1 | 700 | 1.3 mi |
13 | 3343 Westlake Ave | $1000 | 2 | 1 | 700 | 1.3 mi |
14 | 239 16th St E, Apt 4 | $747 | 2 | 1 | 690 | 1.6 mi |
15 | 239 16th St E | $797 | 2 | 1 | 690 | 1.6 mi |
16 | 1424 E 25th St | $1100 | 2 | 1 | 768 | 0.2 mi |
17 | 239 16th St E, Apt 2 | $850 | 2 | 1 | 690 | 1.6 mi |
18 | 239 E 16th St, Apt 2 | $958 | 2 | 1 | 690 | 1.6 mi |
19 | 239 E 16th St | $958 | 2 | 1 | 690 | 1.6 mi |
20 | 3317 Silver St | $950 | 2 | 1 | 667 | 2.1 mi |
21 | 1137 26th St E | $800 | 2 | 1 | 760 | 0.6 mi |
22 | 1723 E 27th St, Unit 2 | $900 | 2 | 1 | 780 | 0.3 mi |
23 | 1164 E 16th St | $1045 | 2 | 1 | 750 | 0.9 mi |
24 | 82 W 32nd St, Apt 8 | $900 | 2 | 1 | 560 | 2.1 mi |
25 | 1763 E 23rd St | $1195 | 2 | 1 | 792 | 0.3 mi |