Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.52% first-year return on $12,600 initial cash invested.
29.52%
Cash On Cash
13.54%
Cap Rate
2.13
DSCR
$980
Rent
$310
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$60,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,600
Downpayment
20%
$12,000
Closing costs
1%
$600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$980
Total Expenses
$670
Mortgage P&I
32%
$318
Property Taxes
8%
$76
Home Insurance
2%
$21
PManagement
10%
$98
CapEx
5%
$49
Vacancy
6%
$59
Maintenance
5%
$49
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3638 Lionell St, Jacksonville, FL 32209 | $1,100 | 2 | 1 | 792 | 0.5 mi |
1104 W 24th St, Jacksonville, FL 32209 | $650 | 2 | 1 | 786 | 0.7 mi |
1151 W 25th St, Apt 3, Jacksonville, FL 32209 | $799 | 2 | 1 | 800 | 0.6 mi |
1145 W 25th St, Apt 4, Jacksonville, FL 32209 | $775 | 2 | 1 | 800 | 0.6 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