Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 32.24% first-year return on $14,070 initial cash invested.
32.24%
Cash On Cash
14.11%
Cap Rate
2.25
DSCR
$1,190
Rent
$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$67,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,070
Downpayment
20%
$13,400
Closing costs
1%
$670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,190
Total Expenses
$812
Mortgage P&I
29%
$350
Property Taxes
13%
$150
Home Insurance
0%
$2
PManagement
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
963 Saint Clair St, Jacksonville, FL 32254 | $1,300 | 3 | 1 | 1061 | 0.3 mi |
875 Prospect St, Jacksonville, FL 32254 | $1,250 | 3 | 1 | 1034 | 0.1 mi |
3055 2nd Street Cir, Jacksonville, FL 32254 | $1,183 | 3 | 1 | 1050 | 0.5 mi |
3117 W 1st St, Jacksonville, FL 32254 | $1,435 | 3 | 1 | 1064 | 0.5 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