Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 43.3% first-year return on $22,890 initial cash invested.
43.3%
Cash On Cash
16.46%
Cap Rate
2.63
DSCR
$2,000
Rent
$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,890
Downpayment
20%
$21,800
Closing costs
1%
$1,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$1,174
Mortgage P&I
28%
$569
Property Taxes
4%
$83
Home Insurance
0%
$2
PManagement
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2540 Sunrise Ridge Ln, Jacksonville, FL 32211 | $1,830 | 3 | 2 | 1632 | 0.8 mi |
3421 Provincial Cir S, Jacksonville, FL 32277 | $2,095 | 3 | 2 | 1617 | 1.1 mi |
3601 Caroline Vale Blvd, Jacksonville, FL 32277 | $1,915 | 3 | 2 | 1622 | 1.2 mi |
1760 Mathews Manor Dr, Jacksonville, FL 32211 | $2,100 | 3 | 2 | 1548 | 0.8 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