Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.47% first-year return on $60,690 initial cash invested.
-4.47%
Cash On Cash
5.3%
Cap Rate
0.9
DSCR
$1,830
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$2,056
Mortgage P&I
77%
$1,410
Property Taxes
4%
$66
Home Insurance
6%
$103
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3134 Nain Rd, Jacksonville, FL 32207 | $1,900 | 3 | 2 | 1500 | 0.2 mi |
4118 Spring Park Cir, Jacksonville, FL 32207 | $2,295 | 3 | 2 | 1470 | 1 mi |
4231 Spring Park Rd, Jacksonville, FL 32207 | $1,498 | 3 | 2 | 1460 | 1.2 mi |
1418 Monticello Rd, Jacksonville, FL 32207 | $2,500 | 3 | 2 | 1654 | 1 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