Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 39.12% first-year return on $23,373 initial cash invested.
39.12%
Cash On Cash
15.86%
Cap Rate
2.54
DSCR
$2,590
Rent
$762
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$111k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,373
Downpayment
20%
$22,260
Closing costs
1%
$1,113
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,590
Total Expenses
$1,828
Mortgage P&I
22%
$579
Property Taxes
22%
$573
Home Insurance
0%
$2
PManagement
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2185 Walkers Glen Ln, Jacksonville, FL 32246 | $2,550 | 4 | 2 | 2207 | 0.5 mi |
2413 Cedar Trace Dr W, Jacksonville, FL 32246 | $2,695 | 4 | 2 | 2233 | 0.7 mi |
2122 Knottingham Ln, Jacksonville, FL 32246 | $2,600 | 4 | 2 | 2303 | 1.3 mi |
2567 Coachman Lakes Dr, Jacksonville, FL 32246 | $2,595 | 4 | 2 | 2240 | 1 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