Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.17% first-year return on $36,750 initial cash invested.
-3.17%
Cash On Cash
5.36%
Cap Rate
0.97
DSCR
$1,460
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
5.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$1,557
Mortgage P&I
55%
$806
Property Taxes
21%
$310
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3510 Stanley St, Jacksonville, FL 32207 | $1,100 | 2 | 1 | 1036 | 0.2 mi |
3368 Stillman St, Jacksonville, FL 32207 | $1,050 | 2 | 1 | 1002 | 0.4 mi |
3958 Hunter Cir, Jacksonville, FL 32207 | $1,450 | 2 | 1 | 976 | 0.4 mi |
2134 Camden Ave, Jacksonville, FL 32207 | $1,825 | 2 | 1 | 1100 | 0.6 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