Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.32% first-year return on $50,715 initial cash invested.
-6.32%
Cash On Cash
5.07%
Cap Rate
0.85
DSCR
$1,680
Rent
-$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,715
Downpayment
20%
$48,300
Closing costs
1%
$2,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$1,947
Mortgage P&I
72%
$1,203
Property Taxes
18%
$305
Home Insurance
0%
$2
PManagement
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11505 Inez Dr, Jacksonville, FL 32218 | $1,595 | 3 | 2 | 1091 | 0.3 mi |
303 Renne Dr N, Jacksonville, FL 32218 | $1,545 | 3 | 2 | 1200 | 0.1 mi |
11075 Bluehill Dr, Jacksonville, FL 32218 | $1,570 | 3 | 2 | 1092 | 1.7 mi |
11303 Americana Ln, Jacksonville, FL 32218 | $1,595 | 3 | 2 | 1196 | 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