REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
3033 LOWELL Avenue, Jacksonville, FL 32254
$59,900 • 3 beds • 1 baths • 884 sqft
This property could be a profitable Long-Term investment with a projected 36.82% first-year return on $12,579 initial cash invested.
Cash On Cash
36.82%
Cap Rate
15.29%
Rent
$1,150
Signal: Med.
Cashflow
$386
Financing
Purchase Price $59,900
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $12,579
Downpayment $11,980
Closing costs $599
Rehab $0
Furnishing $0
Cashflow
Total Income $1,150
Total Expenses $764
Mortgage P&I $319
Property Taxes $124
Home Insurance $21
PManagement $115
CapEx $58
Vacancy $69
Maintenance $58
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 3038 Broadway Ave | $1104 | 3 | 1 | 912 | 0.2 mi |
| 2 | 1066 Rhonda Rd | $1150 | 3 | 1 | 910 | 0.5 mi |
| 3 | 3340 Sunnybrook Ave N | $1150 | 3 | 1 | 900 | 0.7 mi |
| 4 | 3126 Columbus Ave | $1100 | 3 | 1 | 824 | 0.2 mi |
| 5 | 3341 Dignan St | $1350 | 3 | 1 | 892 | 1.2 mi |
| 6 | 2569 Broadway Ave | $1099 | 3 | 1 | 896 | 1.1 mi |
| 7 | 1051 Prospect St | $1110 | 3 | 1 | 828 | 0.5 mi |
| 8 | 1912 Prospect St W | $1300 | 3 | 1 | 887 | 1.5 mi |
| 9 | 884 Detroit St | $1100 | 3 | 1 | 975 | 0.1 mi |
| 10 | 2626 Broadway Ave | $1050 | 3 | 1 | 850 | 1 mi |
| 11 | 2628 Broadway Ave | $1200 | 3 | 1 | 925 | 1 mi |
| 12 | 3428 Glen St | $1250 | 3 | 1 | 937 | 0.9 mi |
| 13 | 2331 Westbrook Cir N | $990 | 3 | 1 | 889 | 1.7 mi |
| 14 | 3511 Acacia St | $1395 | 3 | 1 | 878 | 1.7 mi |
| 15 | 2862 8th St W | $1089 | 3 | 1 | 858 | 1.4 mi |
| 16 | 1061 Rhonda Rd | $1175 | 3 | 1 | 965 | 0.5 mi |
| 17 | 3024 W 1st St | $1250 | 3 | 1 | 962 | 0.6 mi |
| 18 | 702 Detroit St | $1158 | 3 | 1 | 982 | 0.4 mi |
| 19 | 1052 Woodstock Ave | $1389 | 3 | 1 | 968 | 0.7 mi |
| 20 | 1420 Detroit St | $1054 | 3 | 1 | 952 | 1 mi |
| 21 | 2846 8th St W | $1025 | 3 | 1 | 929 | 1.4 mi |
| 22 | 2854 W 9th St | $1300 | 3 | 1 | 924 | 1.5 mi |
| 23 | 1093 Prospect St | $1185 | 3 | 1 | 988 | 0.6 mi |
| 24 | 875 Prospect St | $1250 | 3 | 1 | 1034 | 0.1 mi |
| 25 | 3107 Nolan St | $1150 | 3 | 1 | 940 | 1.5 mi |