• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
1531 E 24TH Street, Jacksonville, FL 32206
$69,9002 beds • 1 baths • 624 sqft

This property could be a profitable Long-Term investment with a projected 17.41% first-year return on $14,679 initial cash invested.

Cash On Cash
17.41%
Cap Rate
10.83%
Rent
$930
Cashflow
$213
Rent Confidence:  High
Annual
$11,160
Median
$925
Avg
$930
Samples
25
Financing

Purchase Price  $69,900
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $14,679
Downpayment  20% $13,980
Closing costs  1% $699
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $930
Total Expenses  $717
Mortgage P&I  40% $372
Property Taxes  9% $80
Home Insurance  3% $24
PManagement  10% $93
CapEx  5% $46
Vacancy  6% $56
Maintenance  5% $46
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11409 E 24th St$750216000.3 mi
21764 E 26th St$800216720.3 mi
31719 E 25th St$1100215620.2 mi
41717 25th St E$1100215620.2 mi
51717 E 25th St$1195215620.2 mi
61517 24th St E$928217020 mi
7406 E 27th St$825216001.2 mi
85435 Alta St$925216161.6 mi
92103 Lambert St$950216721.1 mi
10298 48th St E$981216162.1 mi
111184 E 18th St, Unit A$1100217000.7 mi
12481 E 44th St, Unit B$895216681.6 mi
131225 E 24th St$1100217290.4 mi
143743 Peachtree St, # 3743$900217001.3 mi
153308 Bridier St$825217500.4 mi
163341 Westlake Ave$1050217001.3 mi
17239 16th St E, Apt 3$747216901.6 mi
18239 16th St E, Apt 1$747216901.6 mi
19239 16th St E, Apt 4$747216901.6 mi
20239 16th St E$797216901.6 mi
211424 E 25th St$1100217680.2 mi
22239 E 16th St, Apt 2$958216901.6 mi
23239 16th St E, Apt 2$850216901.6 mi
24239 E 16th St$958216901.6 mi
255521 Alta St$925216961.7 mi

Projections