REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 1.32% first-year return on $22,785 initial cash invested.

Cash On Cash
1.32%
Cap Rate
7.2%
Rent
$980
Signal: Med.
Cashflow
$25
Financing

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

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

Total Income  $980
Total Expenses  $955
Mortgage P&I  $577
Property Taxes  $85
Home Insurance  $38
PManagement  $98
CapEx  $49
Vacancy  $59
Maintenance  $49
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11847 W 9th St$1083219450 mi
21725 W 10th St$1099219640.3 mi
31819 W 6th St, Apt 1$9252110000.5 mi
41819 W 6th St, Apt 4$9252110000.5 mi
51819 W 6th St, Apt 2$9252110000.5 mi
61545 Steele St$1050219860.7 mi
71911 W 20th St$975219100.8 mi
81913 W 9th St$1175218580.2 mi
91598 15th St W, Unit 2$900218820.6 mi
101598 W 15th St$900218820.6 mi
111598 15th St W, Unit 3$900218820.6 mi
121820 Grunthal St$11752110310.4 mi
131942 W 5th St$1000218840.8 mi
141908 W 6th St, Unit A$1050218750.6 mi
151594 W 16th St, Unit Front$995218750.7 mi
162069 W 15th St$1195218720.8 mi
172031 Danson St$1095218640.6 mi
181616 8th St W, Unit 4$900218500.5 mi
191439 W 15th St$995218821 mi
201672 W 2nd St$936218751 mi
211824 W 10th St, Unit 1$980218160.1 mi
221469 W 7th St, Unit 2$950218640.9 mi
231329 W 11th St$11952110381.1 mi
241402 Mcconihe St$575218491 mi
251811 Whitner St, Unit 1811$950218320.7 mi