Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.95% first-year return on $18,081 initial cash invested.
11.95%
Cash On Cash
9.63%
Cap Rate
$1,040
Rent
$180
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$86,100
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,081
Downpayment
20%
$17,220
Closing costs
1%
$861
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,040
Total Expenses
$860
Mortgage P&I
44%
$459
Property Taxes
12%
$129
Home Insurance
0%
$2
PManagement
10%
$104
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3561 Centerhill Dr N, Jacksonville, FL 32254 | $1,200 | 2 | 1 | 780 | 1 mi |
3022 W 19th St, Jacksonville, FL 32254 | $1,250 | 2 | 1 | 800 | 0.9 mi |
1098 Mackinaw St, Jacksonville, FL 32254 | $675 | 2 | 1 | 766 | 1.2 mi |
2848 Cook St, Jacksonville, FL 32254 | $1,050 | 2 | 1 | 750 | 0.9 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