Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.32% first-year return on $27,762 initial cash invested.
12.32%
Cash On Cash
9.18%
Cap Rate
1.53
DSCR
$1,330
Rent
$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,330 income − $1,045 expenses = $285 cash flow
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,762
Downpayment
20%
$26,440
Closing costs
1%
$1,322
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,330
Total Expenses
$1,045
Mortgage P&I
50%
$660
Property Taxes
1%
$13
Home Insurance
2%
$27
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$66
Vacancy
6%
$80
Maintenance
5%
$66
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1007 Alexandria Rd SW, Lot 66, Jacksonville, AL 36265 | $1,175 | 3 | 3 | 1280 | 5.3 mi |
1007 Alexandria Rd SW, Unit UNIVERSITY63, Jacksonville, AL 36265 | $1,175 | 3 | 3 | 1200 | 5.3 mi |
1603 Fairway Dr SW, Jacksonville, AL 36265 | $1,800 | 3 | 2 | 1378 | 5 mi |
918 Dennis St SW, Jacksonville, AL 36265 | $1,300 | 3 | 2 | 1362 | 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