Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.71% first-year return on $58,947 initial cash invested.
2.71%
Cash On Cash
6.93%
Cap Rate
1.18
DSCR
$2,360
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,947
Downpayment
20%
$56,140
Closing costs
1%
$2,807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,360
Total Expenses
$2,227
Mortgage P&I
58%
$1,371
Property Taxes
6%
$142
Home Insurance
4%
$100
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1672 Pinecrest Dr, Fleming Island, FL 32003 | $2,795 | 4 | 3 | 2204 | 1.7 mi |
1854 Cogdill Trce, Middleburg, FL 32068 | $2,500 | 4 | 3 | 2046 | 1.7 mi |
1821 Silver Pt, Middleburg, FL 32068 | $2,345 | 4 | 2.5 | 2209 | 0.4 mi |
1807 Silver Pt, Middleburg, FL 32068 | $2,455 | 4 | 2.5 | 2236 | 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