Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.5% first-year return on $59,577 initial cash invested.
-2.5%
Cash On Cash
6.02%
Cap Rate
0.99
DSCR
$2,210
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,577
Downpayment
20%
$56,740
Closing costs
1%
$2,837
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$2,334
Mortgage P&I
65%
$1,438
Property Taxes
14%
$320
Home Insurance
0%
$2
PManagement
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3925 Peach Dr, Jacksonville, FL 32246 | $2,599 | 4 | 2 | 1760 | 0.7 mi |
8970 Sandusky Ave S, Jacksonville, FL 32216 | $1,999 | 4 | 2 | 1760 | 0.9 mi |
10532 Dobell Rd, Jacksonville, FL 32246 | $1,845 | 4 | 2 | 1654 | 1.1 mi |
2833 Circle St E, Jacksonville, FL 32216 | $1,723 | 4 | 2 | 1491 | 1.4 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