Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.31% first-year return on $45,990 initial cash invested.
10.31%
Cash On Cash
8.77%
Cap Rate
1.45
DSCR
$2,090
Rent
$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,090
Total Expenses
$1,695
Mortgage P&I
53%
$1,102
Property Taxes
1%
$18
Home Insurance
0%
$2
HOA
1%
$31
PManagement
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
294 Amber Ridge Rd, Jacksonville, FL 32218 | $2,312 | 3 | 2 | 2148 | 0.1 mi |
12241 Pebble Point Dr W, Jacksonville, FL 32218 | $2,376 | 3 | 2 | 2251 | 2.4 mi |
10211 Moran Ct, Jacksonville, FL 32218 | $2,195 | 3 | 2 | 2124 | 1.6 mi |
850 Spotted Fox Ridge Ave, Jacksonville, FL 32218 | $1,955 | 3 | 2 | 2124 | 1.7 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