REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
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 PropertyRentBedsBathsSQFTDistance
11409 E 24th St$750216000.2 mi
21764 E 26th St$900216720.3 mi
31717 E 25th St$1195215620.2 mi
41517 24th St E$928217020 mi
55435 Alta St$925216161.6 mi
62103 Lambert St$950216721.1 mi
7298 48th St E$981216162.1 mi
8298 E 48th St$1040216162.1 mi
91184 E 18th St, Unit A$1100217000.7 mi
103308 Bridier St$825217500.4 mi
113743 Peachtree St, # 3743$925217001.3 mi
123341 Westlake Ave$1050217001.3 mi
133343 Westlake Ave$1000217001.3 mi
14239 16th St E, Apt 4$747216901.6 mi
15239 16th St E$797216901.6 mi
161424 E 25th St$1100217680.2 mi
17239 16th St E, Apt 2$850216901.6 mi
18239 E 16th St, Apt 2$958216901.6 mi
19239 E 16th St$958216901.6 mi
203317 Silver St$950216672.1 mi
211137 26th St E$800217600.6 mi
221723 E 27th St, Unit 2$900217800.3 mi
231164 E 16th St$1045217500.9 mi
2482 W 32nd St, Apt 8$900215602.1 mi
251763 E 23rd St$1195217920.3 mi