Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 87.14% first-year return on $6,720 initial cash invested.
87.14%
Cash On Cash
26.51%
Cap Rate
4.18
DSCR
$1,000
Rent
$488
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$32,000
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$6,720
Downpayment
20%
$6,400
Closing costs
1%
$320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,000
Total Expenses
$512
Mortgage P&I
17%
$169
Property Taxes
7%
$72
Home Insurance
1%
$11
PManagement
10%
$100
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1560 W 6th St, Jacksonville, FL 32209 | $925 | 2 | 1 | 816 | 0.2 mi |
1550 W 11th St, Jacksonville, FL 32209 | $895 | 2 | 1 | 828 | 0.5 mi |
1555 5th St W, Jacksonville, FL 32209 | $968 | 2 | 1 | 804 | 0.2 mi |
1021 Daniel St, Jacksonville, FL 32209 | $875 | 2 | 1 | 864 | 0.3 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