Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.07% first-year return on $53,235 initial cash invested.
-3.07%
Cash On Cash
5.73%
Cap Rate
0.96
DSCR
$1,690
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,235
Downpayment
20%
$50,700
Closing costs
1%
$2,535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$1,826
Mortgage P&I
75%
$1,263
Property Taxes
7%
$123
Home Insurance
0%
$2
PManagement
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2425 Justin Rd E, Jacksonville, FL 32210 | $1,539 | 3 | 2 | 1355 | 0.6 mi |
4523 Deer Valley Dr, Jacksonville, FL 32210 | $1,820 | 3 | 2 | 1363 | 0.7 mi |
8331 Wormwood Rd, Jacksonville, FL 32210 | $1,570 | 3 | 2 | 1412 | 0.2 mi |
2562 W Eiffel Cir, Jacksonville, FL 32210 | $1,600 | 3 | 2 | 1389 | 0.5 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