REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
2416 JOHNSON Avenue, Jacksonville, FL 32207
$80,0003 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 PropertyRentBedsBathsSQFTDistance
13793 Freeman Rd$14453115630.7 mi
23421 E Inwood Cir$19003115531.4 mi
33421 Inwood Cir E$19003115531.4 mi
44606 Albermarle Ave$13753114441.3 mi
54247 Glenview Rd$16953115021.9 mi
64343 Pinewood Ave$17953114401.3 mi
71755 Orlando Cir N$17503115861.3 mi
82834 Belair Rd W$13953114501.9 mi
93526 Formosa Dr$15503113681.2 mi
104514 Rosewood Ave$18003112861.1 mi
113506 Drexel St$19503116102.6 mi
124627 Rosewood Ave$19953112601 mi
133929 Gadsden Rd$209931.514681.6 mi
145161 Emory Cir$18003111731 mi
154252 Pinewood Ave$15003112091.4 mi
161260 Miramar Ave$230031.513971.8 mi
173811 Spring Park Rd$14553215201.7 mi
182883 Seville Ct$160031.513701.8 mi
195645 Nettie Rd$15503112201.8 mi
201645 Parkwood St$18003111841.5 mi
212542 Community Rd$18203215401.6 mi
221735 Brooker Rd$17053214441.1 mi
235510 Graywood Rd$17603215451.6 mi
244311 Birmingham Rd$22953215601.4 mi
251727 Kingswood Rd$250031.516961.9 mi