Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.08% first-year return on $19,929 initial cash invested.
16.08%
Cash On Cash
10.41%
Cap Rate
1.65
DSCR
$1,130
Rent
$267
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$94,900
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,929
Downpayment
20%
$18,980
Closing costs
1%
$949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,130
Total Expenses
$863
Mortgage P&I
44%
$500
Property Taxes
3%
$37
Home Insurance
3%
$33
PManagement
10%
$113
CapEx
5%
$56
Vacancy
6%
$68
Maintenance
5%
$56
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4543 Moncrief Rd W, Jacksonville, FL 32209 | $1,000 | 2 | 1 | 950 | 1.3 mi |
4408 Kenndle Rd, Jacksonville, FL 32208 | $975 | 2 | 1 | 894 | 0.5 mi |
9605 Highland Ave, Jacksonville, FL 32208 | $1,300 | 2 | 1 | 899 | 1.1 mi |
3520 Bessent Rd, Jacksonville, FL 32218 | $1,900 | 2 | 1 | 858 | 1.3 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