REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
1717 W 15TH Street, Jacksonville, FL 32209
$100,0003 beds • 3 baths • 1263 sqft

This property could be a profitable Long-Term investment with a projected 23.54% first-year return on $21,000 initial cash invested.

Cash On Cash
23.54%
Cap Rate
12.14%
Rent
$1,365
Signal: High
Cashflow
$412
Financing

Purchase Price  $100,000
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $21,000
Downpayment  $20,000
Closing costs  $1,000
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,365
Total Expenses  $953
Mortgage P&I  $532
Property Taxes  $32
Home Insurance  $35
PManagement  $136
CapEx  $68
Vacancy  $82
Maintenance  $68
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11485 W 22nd St$13023311520.7 mi
21738 W 20th St$13653212300.3 mi
31357 W 16th St$9753212560.7 mi
41730 W 19th St$13003213230.2 mi
52100 Danson St$17003212501 mi
61497 W 23rd St$13993213040.8 mi
71478 W 15th St$14003213260.5 mi
81548 W 23rd St$11503212040.6 mi
91645 W 12th St$14253211740.3 mi
102227 Danson St$15023212090.9 mi
111431 W 21st St$14253211990.8 mi
121766 W 9th St$13853211760.5 mi
131902 Mcmillan St$145032.514880.8 mi
141356 W 24th St$19903212001 mi
152118 Palafox St$15253213420.8 mi
162064 W 18th St$12503213480.8 mi
171496 W 9th St$13453211590.8 mi
181864 13th St W$8993211180.3 mi
191568 Ella St$13503211460.7 mi
201594 W 22nd St$16003214190.5 mi
212026 W 13th St$8953211000.7 mi
221720 W 9th St$13953210790.5 mi
231520 27th St W$11843211120.9 mi
242059 15th St W$10503210930.8 mi
251264 W 18th St$13503211001 mi