Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 45.97% first-year return on $12,243 initial cash invested.
45.97%
Cash On Cash
17.23%
Cap Rate
$1,250
Rent
$469
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$58,300
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,243
Downpayment
20%
$11,660
Closing costs
1%
$583
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,250
Total Expenses
$781
Mortgage P&I
24%
$306
Property Taxes
10%
$131
Home Insurance
2%
$20
PManagement
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5624 Bree Rd, Jacksonville, FL 32209 | $1,425 | 3 | 2 | 1084 | 0.7 mi |
5625 Benedict Rd, Jacksonville, FL 32209 | $1,250 | 3 | 2 | 1080 | 0.9 mi |
5218 Ave C, Jacksonville, FL 32209 | $1,159 | 3 | 2 | 1040 | 0.6 mi |
3338 Almeda St, Jacksonville, FL 32209 | $1,213 | 3 | 2 | 1084 | 1.2 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