Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.82% first-year return on $14,280 initial cash invested.
28.82%
Cash On Cash
13.34%
Cap Rate
$1,190
Rent
$343
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$68,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,280
Downpayment
20%
$13,600
Closing costs
1%
$680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,190
Total Expenses
$847
Mortgage P&I
30%
$353
Property Taxes
13%
$160
Home Insurance
2%
$24
PManagement
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2566 W 45th St, Jacksonville, FL 32209 | $1,250 | 3 | 1 | 1074 | 0.3 mi |
5302 Cleveland Rd, Jacksonville, FL 32209 | $995 | 3 | 1 | 1060 | 0.6 mi |
5257 Polan Ln, Jacksonville, FL 32209 | $1,200 | 3 | 1 | 1080 | 0.5 mi |
2170 Talladega Rd, Jacksonville, FL 32209 | $1,078 | 3 | 1 | 1000 | 0.1 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