Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.16% first-year return on $16,590 initial cash invested.
18.16%
Cash On Cash
10.8%
Cap Rate
$1,000
Rent
$251
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$79,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,590
Downpayment
20%
$15,800
Closing costs
1%
$790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,000
Total Expenses
$749
Mortgage P&I
41%
$410
Property Taxes
5%
$51
Home Insurance
3%
$28
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 |
|---|---|---|---|---|---|
2077 W 15th St, Jacksonville, FL 32209 | $1,000 | 2 | 1 | 769 | 0 mi |
2043 W 15th St, Jacksonville, FL 32209 | $1,000 | 2 | 1 | 700 | 0 mi |
3517 Penton St, Jacksonville, FL 32209 | $1,250 | 2 | 1 | 756 | 0.6 mi |
3810 N Canal St, Apt 207, Jacksonville, FL 32209 | $915 | 2 | 1 | 725 | 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