• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
1847 W 9TH Street, Jacksonville, FL 32209
$108,5002 beds • 1 baths • 945 sqft

This property might be a fair Long-Term investment with a projected 2.26% first-year return on $22,785 initial cash invested.

Cash On Cash
2.26%
Cap Rate
7.41%
Rent
$1,003
Cashflow
$43
Rent Confidence:  High
Annual
$12,036
Median
$950
Avg
$1,003
Samples
25
Financing

Purchase Price  $109k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $22,785
Downpayment  20% $21,700
Closing costs  1% $1,085
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,003
Total Expenses  $960
Mortgage P&I  58% $577
Property Taxes  8% $85
Home Insurance  4% $38
PManagement  10% $100
CapEx  5% $50
Vacancy  6% $60
Maintenance  5% $50
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11847 W 9th St$1083219450 mi
21765 Dot St$1145219120.8 mi
31819 W 6th St, Apt 1$9252110000.5 mi
41819 W 6th St, Apt 2$9252110000.5 mi
51545 Steele St$1050219860.7 mi
61911 W 20th St$975219100.8 mi
71913 W 9th St$1225218580.2 mi
81598 15th St W, Unit 2$900218820.6 mi
91598 W 15th St$900218820.6 mi
101598 15th St W, Unit 3$900218820.6 mi
111820 Grunthal St$11752110310.4 mi
121404 Mcconihe St, Unit Upper$900219001 mi
131942 W 5th St$1000218840.8 mi
142069 W 15th St$1150218720.8 mi
152031 Danson St$1095218640.6 mi
161616 8th St W, Unit 4$900218500.5 mi
171672 W 2nd St$936218751 mi
181824 W 10th St, Unit 1$980218160.1 mi
191469 W 7th St, Unit 2$950218640.9 mi
201402 Mcconihe St, Unit Upper$1100218501 mi
211811 Whitner St, Unit 1811$950218320.7 mi
222116 Spires Ave$875218000.2 mi
231560 W 6th St$925218160.8 mi
241473 W 10th St$13252110950.8 mi
252236 Wilson St$775218000.6 mi

Projections