Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.57% first-year return on $58,798 initial cash invested.
-6.57%
Cash On Cash
5.33%
Cap Rate
0.85
DSCR
$2,160
Rent
-$322
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,798
Downpayment
20%
$55,998
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$2,482
Mortgage P&I
67%
$1,457
Property Taxes
21%
$461
Home Insurance
0%
$2
PManagement
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15821 Pinyon Ln, Jacksonville, FL 32218 | $2,350 | 4 | 2 | 1916 | 0.2 mi |
15759 Whitebark Dr, Jacksonville, FL 32218 | $2,400 | 4 | 2 | 1862 | 0.2 mi |
15646 Chir Pine Dr, Jacksonville, FL 32218 | $2,050 | 4 | 2 | 1856 | 0.3 mi |
16050 Dowing Creek Dr, Jacksonville, FL 32218 | $2,100 | 4 | 2 | 1836 | 0.4 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