Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 43.84% first-year return on $11,550 initial cash invested.
43.84%
Cash On Cash
16.39%
Cap Rate
2.69
DSCR
$1,000
Rent
$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$55,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,550
Downpayment
20%
$11,000
Closing costs
1%
$550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,000
Total Expenses
$578
Mortgage P&I
28%
$279
Property Taxes
2%
$20
Home Insurance
2%
$19
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 |
|---|---|---|---|---|---|
1598 15th St W, Unit 2, Jacksonville, FL 32209 | $900 | 2 | 1 | 882 | 0.3 mi |
1911 W 20th St, Jacksonville, FL 32209 | $975 | 2 | 1 | 910 | 0.2 mi |
1359 W 20th St, Jacksonville, FL 32209 | $1,100 | 2 | 1 | 901 | 0.5 mi |
1913 W 9th St, Jacksonville, FL 32209 | $1,225 | 2 | 1 | 858 | 0.6 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