Property Analysis for 1847 W 9TH Street, Jacksonville, FL 32209

Long-Term Rental Analysis

1847 W 9TH Street, Jacksonville, FL 32209

$108,500 • 2 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

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 Property	Rent	Beds	Baths	SQFT	Distance
1	1847 W 9th St	$1083	2	1	945	0 mi
2	1765 Dot St	$1145	2	1	912	0.8 mi
3	1819 W 6th St, Apt 1	$925	2	1	1000	0.5 mi
4	1819 W 6th St, Apt 2	$925	2	1	1000	0.5 mi
5	1545 Steele St	$1050	2	1	986	0.7 mi
6	1911 W 20th St	$975	2	1	910	0.8 mi
7	1913 W 9th St	$1225	2	1	858	0.2 mi
8	1598 15th St W, Unit 2	$900	2	1	882	0.6 mi
9	1598 W 15th St	$900	2	1	882	0.6 mi
10	1598 15th St W, Unit 3	$900	2	1	882	0.6 mi
11	1820 Grunthal St	$1175	2	1	1031	0.4 mi
12	1404 Mcconihe St, Unit Upper	$900	2	1	900	1 mi
13	1942 W 5th St	$1000	2	1	884	0.8 mi
14	2069 W 15th St	$1150	2	1	872	0.8 mi
15	2031 Danson St	$1095	2	1	864	0.6 mi
16	1616 8th St W, Unit 4	$900	2	1	850	0.5 mi
17	1672 W 2nd St	$936	2	1	875	1 mi
18	1824 W 10th St, Unit 1	$980	2	1	816	0.1 mi
19	1469 W 7th St, Unit 2	$950	2	1	864	0.9 mi
20	1402 Mcconihe St, Unit Upper	$1100	2	1	850	1 mi
21	1811 Whitner St, Unit 1811	$950	2	1	832	0.7 mi
22	2116 Spires Ave	$875	2	1	800	0.2 mi
23	1560 W 6th St	$925	2	1	816	0.8 mi
24	1473 W 10th St	$1325	2	1	1095	0.8 mi
25	2236 Wilson St	$775	2	1	800	0.6 mi

Projections