Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 39.66% first-year return on $11,529 initial cash invested.
39.66%
Cash On Cash
15.8%
Cap Rate
2.48
DSCR
$1,020
Rent
$381
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$54,900
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,529
Downpayment
20%
$10,980
Closing costs
1%
$549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,020
Total Expenses
$639
Mortgage P&I
29%
$291
Property Taxes
6%
$64
Home Insurance
2%
$19
PManagement
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1729 Logan St W, Unit 1, Jacksonville, FL 32209 | $850 | 2 | 1 | 694 | 0.5 mi |
1853 W 6th St, Jacksonville, FL 32209 | $945 | 2 | 1 | 672 | 0.7 mi |
1819 W 6th St, Apt 4, Jacksonville, FL 32209 | $895 | 2 | 1 | 700 | 0.7 mi |
222 Shortreed St, Jacksonville, FL 32254 | $900 | 2 | 1 | 663 | 0.8 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