REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
2416 JOHNSON Avenue, Jacksonville, FL 32207
$80,000 • 3 beds • 1 baths • 1513 sqft
This property could be a profitable Long-Term investment with a projected 49.36% first-year return on $16,800 initial cash invested.
Cash On Cash
49.36%
Cap Rate
18.1%
Rent
$1,795
Signal: Med.
Cashflow
$691
Financing
Purchase Price $80,000
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $16,800
Downpayment $16,000
Closing costs $800
Rehab $0
Furnishing $0
Cashflow
Total Income $1,795
Total Expenses $1,104
Mortgage P&I $426
Property Taxes $182
Home Insurance $28
PManagement $180
CapEx $90
Vacancy $108
Maintenance $90
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3793 Freeman Rd | $1445 | 3 | 1 | 1563 | 0.7 mi |
| 2 | 3421 E Inwood Cir | $1900 | 3 | 1 | 1553 | 1.4 mi |
| 3 | 3421 Inwood Cir E | $1900 | 3 | 1 | 1553 | 1.4 mi |
| 4 | 4606 Albermarle Ave | $1375 | 3 | 1 | 1444 | 1.3 mi |
| 5 | 4247 Glenview Rd | $1695 | 3 | 1 | 1502 | 1.9 mi |
| 6 | 4343 Pinewood Ave | $1795 | 3 | 1 | 1440 | 1.3 mi |
| 7 | 1755 Orlando Cir N | $1750 | 3 | 1 | 1586 | 1.3 mi |
| 8 | 2834 Belair Rd W | $1395 | 3 | 1 | 1450 | 1.9 mi |
| 9 | 3526 Formosa Dr | $1550 | 3 | 1 | 1368 | 1.2 mi |
| 10 | 4514 Rosewood Ave | $1800 | 3 | 1 | 1286 | 1.1 mi |
| 11 | 3506 Drexel St | $1950 | 3 | 1 | 1610 | 2.6 mi |
| 12 | 4627 Rosewood Ave | $1995 | 3 | 1 | 1260 | 1 mi |
| 13 | 3929 Gadsden Rd | $2099 | 3 | 1.5 | 1468 | 1.6 mi |
| 14 | 5161 Emory Cir | $1800 | 3 | 1 | 1173 | 1 mi |
| 15 | 4252 Pinewood Ave | $1500 | 3 | 1 | 1209 | 1.4 mi |
| 16 | 1260 Miramar Ave | $2300 | 3 | 1.5 | 1397 | 1.8 mi |
| 17 | 3811 Spring Park Rd | $1455 | 3 | 2 | 1520 | 1.7 mi |
| 18 | 2883 Seville Ct | $1600 | 3 | 1.5 | 1370 | 1.8 mi |
| 19 | 5645 Nettie Rd | $1550 | 3 | 1 | 1220 | 1.8 mi |
| 20 | 1645 Parkwood St | $1800 | 3 | 1 | 1184 | 1.5 mi |
| 21 | 2542 Community Rd | $1820 | 3 | 2 | 1540 | 1.6 mi |
| 22 | 1735 Brooker Rd | $1705 | 3 | 2 | 1444 | 1.1 mi |
| 23 | 5510 Graywood Rd | $1760 | 3 | 2 | 1545 | 1.6 mi |
| 24 | 4311 Birmingham Rd | $2295 | 3 | 2 | 1560 | 1.4 mi |
| 25 | 1727 Kingswood Rd | $2500 | 3 | 1.5 | 1696 | 1.9 mi |