Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.07% first-year return on $16,800 initial cash invested.
26.07%
Cash On Cash
12.62%
Cap Rate
2.02
DSCR
$1,210
Rent
$365
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.8%
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
$1,210
Total Expenses
$845
Mortgage P&I
34%
$416
Property Taxes
7%
$87
Home Insurance
2%
$28
PManagement
10%
$121
CapEx
5%
$60
Vacancy
6%
$73
Maintenance
5%
$60
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3010 W 18th St, Jacksonville, FL 32254 | $1,299 | 3 | 1 | 848 | 0.4 mi |
2269 W 12th St, Jacksonville, FL 32209 | $999 | 3 | 1 | 837 | 0.9 mi |
2112 Detroit St, Jacksonville, FL 32254 | $1,300 | 3 | 1 | 883 | 0.2 mi |
4023 Marlo St, Jacksonville, FL 32209 | $1,124 | 3 | 1 | 828 | 1.1 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