Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 309.94% first-year return on $2,625 initial cash invested.
309.94%
Cash On Cash
76.51%
Cap Rate
13.07
DSCR
$1,160
Rent
$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$12,500
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$2,625
Downpayment
20%
$2,500
Closing costs
1%
$125
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,160
Total Expenses
$482
Mortgage P&I
5%
$61
Property Taxes
10%
$117
Home Insurance
0%
$2
PManagement
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
43 W 23rd St, Jacksonville, FL 32206 | $1,025 | 2 | 1 | 1602 | 0.1 mi |
4526 Fairview St, Jacksonville, FL 32206 | $980 | 2 | 1 | 1575 | 0.6 mi |
1843 Hubbard St, Jacksonville, FL 32206 | $1,375 | 2 | 1 | 1373 | 0.8 mi |
248 E 18th St, Jacksonville, FL 32206 | $1,150 | 2 | 1 | 1260 | 0.4 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