• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 49.07% first-year return on $16,800 initial cash invested.

Cash On Cash
49.07%
Cap Rate
18.03%
Rent
$1,787
Cashflow
$687
Rent Confidence:  High
Annual
$21,444
Median
$1,705
Avg
$1,788
Samples
25
Financing

Purchase Price  $80,000
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $16,800
Downpayment  20% $16,000
Closing costs  1% $800
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,787
Total Expenses  $1,100
Mortgage P&I  24% $426
Property Taxes  10% $182
Home Insurance  2% $28
PManagement  10% $179
CapEx  5% $89
Vacancy  6% $107
Maintenance  5% $89
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13421 E Inwood Cir$19003115531.4 mi
23421 Inwood Cir E$19003115531.4 mi
34606 Albermarle Ave$13753114441.3 mi
44247 Glenview Rd$16953115021.9 mi
54343 Pinewood Ave$17953114401.3 mi
63526 Formosa Dr$15503113681.2 mi
71720 Boulder St$240031.515401.6 mi
84514 Rosewood Ave$18003112861.1 mi
92039 Ashland St$16953112861.5 mi
102781 Rainbow Cir$17503112962.2 mi
111260 Miramar Ave$230031.513971.8 mi
122930 Christopher Rd$14203112802.3 mi
134450 Englewood Ave$13253111941.5 mi
141520 Inwood Ter$19503112221.9 mi
153811 Spring Park Rd$14553215201.7 mi
162883 Seville Ct$160031.513701.8 mi
172542 Community Rd$18203215401.6 mi
181735 Brooker Rd$17053214441.1 mi
195510 Graywood Rd$17603215451.6 mi
202329 Southern Ave$15583213360.2 mi
211727 Kingswood Rd$250031.516961.9 mi
224206 Birchwood Ave$28003216001.2 mi
232344 Johnson Ave$15453110160.1 mi
242140 Inwood Ter$1400311.5 mi
252625 Merwyn Rd$16953215182.3 mi

Projections