REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
1656 W 31ST Street, Jacksonville, FL 32209
$89,9003 beds • 2 baths • 1934 sqft

This property could be a profitable Long-Term investment with a projected 22.5% first-year return on $18,879 initial cash invested.

Cash On Cash
22.5%
Cap Rate
12.01%
Rent
$1,350
Signal: Med.
Cashflow
$354
Financing

Purchase Price  $89,900
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $18,879
Downpayment  $17,980
Closing costs  $899
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,350
Total Expenses  $996
Mortgage P&I  $478
Property Taxes  $134
Home Insurance  $32
PManagement  $135
CapEx  $68
Vacancy  $81
Maintenance  $68
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11584 W 27th St$10253218120.4 mi
21546 32nd St W$11533215400.3 mi
31351 W 25th St$9953119680.8 mi
41504 W 24th St$170032.523000.7 mi
51594 W 22nd St$16003214190.7 mi
61624 W 31st St$14753212850.1 mi
75330 Cord Ave$14753213720.9 mi
81610 W 36th St$12003213020.4 mi
91478 Mason Ave$13583212840.6 mi
101497 W 23rd St$13993213040.7 mi
111730 W 19th St$13003213230.9 mi
121560 W 30th St$14953211990.3 mi
131923 W 44th St$13503212981.1 mi
141525 W 33rd St$13953212030.4 mi
151303 W 30th St$10903212390.8 mi
165336 Dodge Rd$12373212300.8 mi
171548 W 23rd St$11503212040.7 mi
181738 W 20th St$13653212300.9 mi
191356 W 24th St$19903212000.9 mi
201558 W 33rd St$11953211200.3 mi
211431 W 21st St$14253211990.9 mi
221586 W 36th St$10493211200.4 mi
231750 W 29th St$13503210910.2 mi
241520 27th St W$11843211120.5 mi
251572 36th St W$12093210940.4 mi